Aura Minerals Inc. ORAAF
Trading inactive
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 594.163 M 42.52 % | 416.894 M 6.16 % | 392.699 M -11.67 % | 444.559 M 48.25 % | 299.874 M 32.57 % | 226.202 M 43.44 % | 157.702 M -0.01 % | 157.711 M 7.87 % | 146.209 M -11.80 % | 165.763 M -37.54 % | 265.389 M -19.79 % | 330.877 M 7.63 % | 307.412 M 6.58 % | 288.440 M 76.25 % | 163.652 M 517.76 % | 26.491 M 882.91 % | 2.695 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Bénéfice net | -30.271 M -194.95 % | 31.880 M -52.06 % | 66.496 M 52.85 % | 43.503 M -36.47 % | 68.477 M 175.15 % | 24.887 M -52.11 % | 51.966 M 410.42 % | 10.181 M -46.47 % | 19.020 M 231.36 % | -14.479 M 89.87 % | -142.882 M -92.58 % | -74.193 M -30.60 % | -56.809 M -35.98 % | -41.776 M 26.77 % | -57.048 M -82.05 % | -31.337 M 31.42 % | -45.694 M -43.14 % | -31.922 M -894.93 % | -3.208 M -12 422.79 % | -25.621 K -721.55 % | -3.119 K -83.82 % | -1.697 K -167.09 % | -635.199 -1.12 % | -628.149 5.81 % | -666.889 |
| Bénéfice avant impôt | 52.420 M 36.85 % | 38.306 M -53.28 % | 81.991 M -16.96 % | 98.739 M 30.81 % | 75.484 M 391.94 % | 15.344 M -73.26 % | 57.372 M 264.66 % | 15.733 M -45.17 % | 28.693 M 869.66 % | -3.728 M 97.43 % | -144.820 M -76.89 % | -81.870 M -51.48 % | -54.046 M -30.96 % | -41.268 M 19.60 % | -51.329 M -67.77 % | -30.594 M 38.63 % | -49.851 M -14.69 % | -43.467 M -1 163.36 % | -3.441 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ratio bénéfice avant impôt | 0.09 -3.98 % | 0.09 -55.99 % | 0.21 -6.00 % | 0.22 -11.76 % | 0.25 271.09 % | 0.07 -81.35 % | 0.36 264.68 % | 0.10 -49.17 % | 0.20 972.60 % | -0.02 95.88 % | -0.55 -120.54 % | -0.25 -40.74 % | -0.18 -22.88 % | -0.14 54.38 % | -0.31 72.84 % | -1.15 93.76 % | -18.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | 148.296 M 36.98 % | 108.265 M -15.20 % | 127.676 M -28.32 % | 178.120 M 51.57 % | 117.515 M 156.64 % | 45.789 M -36.58 % | 72.206 M 103.95 % | 35.403 M -10.02 % | 39.344 M 541.42 % | 6.134 M 105.60 % | -109.517 M -420.15 % | -21.055 M -301.09 % | 10.470 M -46.85 % | 19.698 M 188.41 % | -22.282 M 22.73 % | -28.836 M 48.96 % | -56.499 M -29.55 % | -43.611 M -1 262.35 % | -3.201 M -12 394.36 % | -25.621 K -721.55 % | -3.119 K -83.82 % | -1.697 K -167.09 % | -635.199 -1.12 % | -628.149 5.81 % | -666.889 |
| Ratio de revenu net | -0.05 -166.62 % | 0.08 -54.84 % | 0.17 73.04 % | 0.10 -57.15 % | 0.23 107.55 % | 0.11 -66.61 % | 0.33 410.45 % | 0.06 -50.38 % | 0.13 248.93 % | -0.09 83.78 % | -0.54 -140.10 % | -0.22 -21.34 % | -0.18 -27.59 % | -0.14 58.45 % | -0.35 70.53 % | -1.18 93.02 % | -16.95 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Ratio EBITDA | 0.25 -3.89 % | 0.26 -20.12 % | 0.33 -18.85 % | 0.40 2.24 % | 0.39 93.59 % | 0.20 -55.79 % | 0.46 103.97 % | 0.22 -16.58 % | 0.27 627.20 % | 0.04 108.97 % | -0.41 -548.50 % | -0.06 -286.83 % | 0.03 -50.13 % | 0.07 150.16 % | -0.14 87.49 % | -1.09 94.81 % | -20.96 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Taux de profit brut | 0.42 39.90 % | 0.30 -5.56 % | 0.32 -22.25 % | 0.41 1.29 % | 0.41 90.50 % | 0.21 94.77 % | 0.11 -34.59 % | 0.17 -21.05 % | 0.21 147.96 % | 0.09 112.17 % | 0.04 334.33 % | -0.02 68.77 % | -0.06 -165.58 % | 0.08 -41.21 % | 0.14 -26.25 % | 0.19 118.97 % | -1.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Moyenne pondérée des actions en circulation diluée | 72.204 M -0.55 % | 72.605 M -0.06 % | 72.647 M 0.25 % | 72.464 M 4.80 % | 69.149 M 4.90 % | 65.916 M 4.53 % | 63.059 M 23.30 % | 51.142 M 11.26 % | 45.965 M 17.51 % | 39.116 M 14.14 % | 34.270 M 0.05 % | 34.254 M 0.07 % | 34.229 M 2.05 % | 33.543 M 11.67 % | 30.037 M 45.45 % | 20.651 M 22.11 % | 16.911 M 33.48 % | 12.670 M 855.87 % | 1.325 M 5 542.69 % | 23.490 K 43.47 % | 16.373 K -42.86 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K |
| Moyenne pondérée des actions en circulation | 72.204 M 0.10 % | 72.129 M -0.37 % | 72.399 M 0.21 % | 72.245 M 6.38 % | 67.912 M 4.01 % | 65.295 M 5.02 % | 62.176 M 23.75 % | 50.245 M 12.24 % | 44.768 M 15.42 % | 38.787 M 13.18 % | 34.270 M 0.05 % | 34.254 M 0.07 % | 34.229 M 2.05 % | 33.543 M 11.67 % | 30.037 M 45.45 % | 20.651 M 22.11 % | 16.911 M 33.48 % | 12.670 M 855.87 % | 1.325 M 5 542.69 % | 23.490 K 43.47 % | 16.373 K -42.86 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K |
| Bénéfice par action diluée | -0.42 -195.45 % | 0.44 -41.33 % | 0.75 25.00 % | 0.60 -42.31 % | 1.04 173.68 % | 0.38 -53.66 % | 0.82 310.00 % | 0.20 -51.22 % | 0.41 210.81 % | -0.37 91.13 % | -4.17 -92.17 % | -2.17 -30.72 % | -1.66 -32.80 % | -1.25 34.21 % | -1.90 -25.00 % | -1.52 43.70 % | -2.70 -7.14 % | -2.52 -4.13 % | -2.42 -122.02 % | -1.09 -473.68 % | -0.19 -220.95 % | -0.06 -166.67 % | -0.02 -1.37 % | -0.02 6.01 % | -0.02 |
| Bénéfice par action | -0.42 -195.45 % | 0.44 -41.33 % | 0.75 25.00 % | 0.60 -43.40 % | 1.06 178.95 % | 0.38 -54.76 % | 0.84 320.00 % | 0.20 -52.38 % | 0.42 213.51 % | -0.37 91.13 % | -4.17 -92.17 % | -2.17 -30.72 % | -1.66 -32.80 % | -1.25 34.21 % | -1.90 -25.00 % | -1.52 43.70 % | -2.70 -7.14 % | -2.52 -4.13 % | -2.42 -122.02 % | -1.09 -473.68 % | -0.19 -220.95 % | -0.06 -166.67 % | -0.02 -1.37 % | -0.02 6.01 % | -0.02 |
| Bénéfice brut | 251.270 M 99.39 % | 126.017 M 0.26 % | 125.693 M -31.32 % | 183.013 M 50.16 % | 121.882 M 152.55 % | 48.261 M 179.37 % | 17.275 M -34.59 % | 26.410 M -14.84 % | 31.013 M 118.71 % | 14.180 M 32.52 % | 10.700 M 287.95 % | -5.693 M 66.38 % | -16.934 M -169.89 % | 24.230 M 3.63 % | 23.382 M 355.61 % | 5.132 M 286.49 % | -2.752 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Charge d'impôt sur le bénéfice | 82.691 M 1 186.82 % | 6.426 M -75.04 % | 25.744 M -53.39 % | 55.236 M 688.30 % | 7.007 M 173.43 % | -9.543 M -276.53 % | 5.406 M -2.63 % | 5.552 M -42.60 % | 9.673 M -10.03 % | 10.751 M 654.75 % | -1.938 M 74.76 % | -7.677 M -377.85 % | 2.763 M 443.90 % | 508.000 K -91.12 % | 5.719 M 669.72 % | 743.000 K 117.87 % | -4.158 M 63.99 % | -11.546 M -49 412.28 % | -23.318 K -191.02 % | 25.620 K 721.52 % | 3.119 K 83.82 % | 1.697 K 167.09 % | 635.199 1.12 % | 628.149 -5.81 % | 666.889 |
| Coût des revenus | 342.893 M 17.88 % | 290.877 M 8.94 % | 267.006 M 2.09 % | 261.546 M 46.94 % | 177.992 M 0.03 % | 177.941 M 26.71 % | 140.427 M 6.95 % | 131.301 M 13.98 % | 115.196 M -24.00 % | 151.583 M -40.48 % | 254.689 M -24.33 % | 336.570 M 3.77 % | 324.346 M 22.76 % | 264.210 M 88.36 % | 140.270 M 556.73 % | 21.359 M 292.12 % | 5.447 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépenses générales et administratives | 31.026 M 25.29 % | 24.764 M 12.23 % | 22.066 M -12.34 % | 25.173 M 40.39 % | 17.931 M 52.84 % | 11.732 M 8.59 % | 10.804 M -10.78 % | 12.110 M 59.22 % | 7.606 M -6.31 % | 8.118 M -36.06 % | 12.696 M -22.16 % | 16.310 M -7.78 % | 17.686 M -27.96 % | 24.551 M -13.64 % | 28.428 M 130.39 % | 12.339 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de vente et de marketing | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.887 M 37.36 % | 7.198 M -23.21 % | 9.374 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres dépenses | 14.878 M 4.57 % | 14.228 M 657.96 % | -2.550 M -91.73 % | -1.330 M -442.86 % | -245.000 K 64.80 % | -696.000 K -769.23 % | 104.000 K 104.40 % | -2.364 M -97.00 % | -1.200 M 73.59 % | -4.544 M -166.51 % | -1.705 M 15.59 % | -2.020 M 1.80 % | -2.057 M | 0.000 -100.00 % | 6.780 M 329.67 % | -2.952 M | 0.000 | 0.000 100.00 % | -5.171 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépenses de fonctionnement | 45.904 M 17.73 % | 38.992 M -6.12 % | 41.533 M 2.00 % | 40.718 M 54.87 % | 26.292 M 36.65 % | 19.241 M -7.83 % | 20.876 M 68.57 % | 12.384 M -17.30 % | 14.975 M 32.80 % | 11.276 M -26.74 % | 15.391 M -7.21 % | 16.587 M -43.82 % | 29.524 M -23.75 % | 38.721 M -29.13 % | 54.636 M 117.94 % | 25.069 M -42.48 % | 43.587 M 286.88 % | 11.266 M 249.17 % | 3.227 M 12 494.02 % | 25.620 K 721.52 % | 3.119 K 83.82 % | 1.697 K 167.09 % | 635.199 1.12 % | 628.149 -5.81 % | 666.889 |
| Coût et dépenses | 388.797 M 17.86 % | 329.869 M 6.91 % | 308.539 M 2.08 % | 302.264 M 47.96 % | 204.284 M 3.60 % | 197.182 M 22.24 % | 161.303 M 12.26 % | 143.685 M 10.38 % | 130.171 M -20.07 % | 162.859 M -39.70 % | 270.080 M -23.52 % | 353.157 M -0.20 % | 353.870 M 16.82 % | 302.931 M 55.42 % | 194.906 M 319.80 % | 46.428 M -5.31 % | 49.034 M 335.23 % | 11.266 M 249.17 % | 3.227 M 12 494.02 % | 25.620 K 721.52 % | 3.119 K 83.82 % | 1.697 K 167.09 % | 635.199 1.12 % | 628.149 -5.81 % | 666.889 |
| Frais de recherche et de développement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de vente, frais généraux et administratifs | 31.026 M 25.29 % | 24.764 M 12.23 % | 22.066 M -12.34 % | 25.173 M 40.39 % | 17.931 M 52.84 % | 11.732 M -43.30 % | 20.691 M 7.16 % | 19.308 M 13.71 % | 16.980 M 109.16 % | 8.118 M -36.06 % | 12.696 M -22.16 % | 16.310 M -7.78 % | 17.686 M -27.96 % | 24.551 M -13.64 % | 28.428 M 130.39 % | 12.339 M -36.49 % | 19.428 M 72.94 % | 11.234 M 274.79 % | 2.997 M 11 599.53 % | 25.620 K 721.52 % | 3.119 K 83.82 % | 1.697 K | 0.000 | 0.000 | 0.000 |
| Revenu d'intérêts | 5.125 M 8.83 % | 4.710 M 297.10 % | 1.186 M -21.89 % | 1.519 M -79.44 % | 7.386 M 60.50 % | 4.602 M 101.22 % | 2.287 M 4.38 % | 2.191 M 101.75 % | 1.086 M -57.13 % | 2.533 M -19.41 % | 3.143 M 0.64 % | 3.123 M 4 937.10 % | 62.000 K | 0.000 -100.00 % | 721.000 K -7.68 % | 781.000 K -60.64 % | 1.984 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais d'intérêts | 34.651 M 73.75 % | 19.943 M 171.34 % | 7.350 M 15.27 % | 6.376 M -13.67 % | 7.386 M 60.50 % | 4.602 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.782 M -63.01 % | 4.818 M 153.85 % | 1.898 M 494.98 % | 319.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépréciation et amortissement | 65.405 M 23.43 % | 52.990 M 10.62 % | 47.904 M 32.25 % | 36.221 M 42.27 % | 25.461 M 0.32 % | 25.380 M 62.80 % | 15.589 M -7.40 % | 16.834 M 69.65 % | 9.923 M 45.14 % | 6.837 M -72.09 % | 24.497 M -55.34 % | 54.857 M -5.77 % | 58.218 M -2.86 % | 59.929 M 145.77 % | 24.384 M 547.13 % | 3.768 M 146.81 % | 1.527 M 40 217.23 % | 3.787 K -69.71 % | 12.502 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Résultat d'exploitation | 205.366 M 135.99 % | 87.025 M -1.37 % | 88.231 M -28.30 % | 123.052 M 27.57 % | 96.462 M 207.66 % | 31.353 M -37.54 % | 50.199 M 223.80 % | 15.503 M 7.04 % | 14.484 M 459.32 % | -4.031 M 97.13 % | -140.416 M -58.29 % | -88.709 M -105.24 % | -43.223 M 18.49 % | -53.025 M 5.67 % | -56.211 M -100.01 % | -28.104 M 39.35 % | -46.339 M -311.31 % | -11.266 M -238.22 % | -3.331 M -12 901.22 % | -25.621 K -721.55 % | -3.119 K -83.82 % | -1.697 K -167.09 % | -635.199 -1.12 % | -628.149 5.81 % | -666.889 |
| Ratio de résultat d'exploitation | 0.35 65.58 % | 0.21 -7.09 % | 0.22 -18.83 % | 0.28 -13.95 % | 0.32 132.08 % | 0.14 -56.46 % | 0.32 223.82 % | 0.10 -0.77 % | 0.10 507.37 % | -0.02 95.40 % | -0.53 -97.35 % | -0.27 -90.68 % | -0.14 23.52 % | -0.18 46.48 % | -0.34 67.62 % | -1.06 93.83 % | -17.19 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total autres revenus dépenses net | -152.946 M -213.94 % | -48.719 M -680.75 % | -6.240 M 22.19 % | -8.020 M 58.94 % | -19.534 M -33.06 % | -14.681 M -150.63 % | 28.998 M 12 507.83 % | 230.000 K -98.38 % | 14.209 M 706.70 % | -2.342 M 94.15 % | -40.061 M -5 282.54 % | 773.000 K 109.28 % | -8.334 M 77.10 % | -36.393 M -51.58 % | -24.009 M -864.22 % | -2.490 M -199.64 % | -831.000 K 97.42 % | -32.201 M -15 717.46 % | -203.579 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | 115.159 M -15.43 % | 136.162 M 8.59 % | 125.393 M 5 438.14 % | -2.349 M 94.71 % | -44.409 M -1 187.39 % | 4.084 M -79.68 % | 20.094 M 41.24 % | 14.227 M 52.65 % | 9.320 M 14.61 % | 8.132 M -65.55 % | 23.602 M -25.94 % | 31.870 M 39.07 % | 22.917 M 833.58 % | -3.124 M -111.25 % | 27.770 M 348.43 % | -11.178 M 65.85 % | -32.729 M 37.37 % | -52.258 M -824.49 % | -5.653 M -22 459.21 % | -25.057 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investissements totaux | 207.010 M 16 950.85 % | 1.214 M -97.77 % | 54.353 M 4 638.71 % | 1.147 M 6.20 % | 1.080 M 27.21 % | 849.000 K -91.63 % | 10.148 M | 0.000 | 0.000 -100.00 % | 9.436 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 45.093 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette totale | 385.348 M 3.52 % | 372.243 M 46.96 % | 253.294 M 59.16 % | 159.141 M 116.90 % | 73.369 M 70.81 % | 42.954 M 40.37 % | 30.601 M 17.62 % | 26.016 M 29.87 % | 20.033 M 92.75 % | 10.393 M -66.94 % | 31.433 M -33.45 % | 47.229 M 46.52 % | 32.234 M 66.74 % | 19.332 M -69.91 % | 64.247 M 149.02 % | 25.800 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cumul des autres pertes du résultat global | -722.569 K -113.95 % | 5.179 M 9.28 % | 4.739 M 11.87 % | 4.236 M -11.23 % | 4.772 M -11.28 % | 5.379 M -16.31 % | 6.427 M 164.02 % | -10.039 M -30.24 % | -7.708 M -10.87 % | -6.952 M -682.88 % | -888.000 K -177.76 % | 1.142 M -49.87 % | 2.278 M -33.97 % | 3.450 M 117.78 % | -19.403 M 9.90 % | -21.535 M | 0.000 | 0.000 -100.00 % | 3.069 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Bénéfices non répartis | -431.118 M -7.39 % | -401.468 M -10.94 % | -361.873 M 11.33 % | -408.120 M -11.51 % | -365.991 M 15.76 % | -434.468 M 4.79 % | -456.311 M 10.22 % | -508.277 M 1.96 % | -518.458 M 3.54 % | -537.480 M -2.76 % | -523.019 M -37.49 % | -380.405 M -23.16 % | -308.861 M -22.54 % | -252.052 M -40.17 % | -179.824 M -46.47 % | -122.776 M -58.43 % | -77.493 M -142.76 % | -31.922 M -813.65 % | -3.494 M -1 119.68 % | -286.459 K -13.67 % | -251.998 K -9.22 % | -230.718 K -22.30 % | -188.646 K -1.46 % | -185.924 K 5.49 % | -196.724 K |
| Actions ordinaires | 599.200 M -8.60 % | 655.613 M 7.13 % | 611.975 M -1.47 % | 621.115 M 0.49 % | 618.063 M 8.57 % | 569.285 M 0.04 % | 569.052 M 3.80 % | 548.217 M 0.03 % | 548.044 M 0.99 % | 542.649 M 0.92 % | 537.684 M 0.02 % | 537.603 M 0.03 % | 537.449 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 161.247 K | 0.000 | 0.000 |
| Capitaux propres totaux | 222.955 M -29.18 % | 314.802 M 1.51 % | 310.127 M 13.90 % | 272.275 M -12.93 % | 312.714 M 59.86 % | 195.620 M 12.15 % | 174.421 M 106.22 % | 84.582 M 10.40 % | 76.616 M 45.44 % | 52.680 M -22.46 % | 67.939 M -67.94 % | 211.945 M -25.17 % | 283.233 M -16.09 % | 337.557 M 7.77 % | 313.209 M 35.49 % | 231.162 M 83.30 % | 126.114 M -0.08 % | 126.214 M 1 520.62 % | 7.788 M 42 644.22 % | 18.220 K 144.62 % | -40.830 K -16.79 % | -34.959 K -27.59 % | -27.399 K -3.52 % | -26.466 K 3.52 % | -27.432 K |
| Autres passifs non courants | 202.292 M 48.53 % | 136.192 M 54.22 % | 88.309 M 57.25 % | 56.158 M 5 460.20 % | 1.010 M -97.32 % | 37.740 M 4 972.58 % | 744.000 K -45.41 % | 1.363 M -47.07 % | 2.575 M -38.13 % | 4.162 M -86.17 % | 30.084 M -11.49 % | 33.988 M -18.68 % | 41.793 M 234.34 % | 12.500 M -64.73 % | 35.442 M 351.95 % | 7.842 M 522.55 % | 1.260 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette à long terme | 372.129 M 35.11 % | 275.433 M 64.20 % | 167.739 M 67.17 % | 100.339 M 133.61 % | 42.951 M 100.61 % | 21.410 M 256.70 % | -13.663 M 34.35 % | -20.811 M -46.68 % | -14.188 M 23.39 % | -18.520 M | 0.000 -100.00 % | 404.000 K -98.67 % | 30.406 M 600.43 % | -6.076 M -114.75 % | 41.199 M 59.69 % | 25.800 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total des passifs non courants | 606.004 M 47.22 % | 411.625 M 60.76 % | 256.048 M 47.49 % | 173.606 M 68.93 % | 102.766 M 52.32 % | 67.465 M 12.18 % | 60.140 M 50.68 % | 39.912 M -12.63 % | 45.680 M 52.76 % | 29.904 M -8.77 % | 32.780 M -29.86 % | 46.733 M -48.35 % | 90.476 M 14.38 % | 79.100 M -41.48 % | 135.157 M 97.50 % | 68.435 M 179.17 % | 24.514 M 272.16 % | 6.587 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres passifs courants | 121.081 M 654.92 % | 16.039 M -36.06 % | 25.083 M -69.93 % | 83.428 M 64.05 % | 50.855 M 21.12 % | 41.988 M 139.77 % | 17.512 M 16.27 % | 15.061 M 16.85 % | 12.889 M -25.63 % | 17.330 M 7.37 % | 16.140 M -28.54 % | 22.586 M 14.24 % | 19.770 M 43.28 % | 13.798 M 156.99 % | 5.369 M 50.52 % | 3.567 M 209.92 % | 1.151 M | 0.000 | 0.000 | 0.000 -100.00 % | 27.724 K 7.88 % | 25.700 K 21.40 % | 21.169 K 1.12 % | 20.934 K -5.81 % | 22.225 K |
| Revenus reportés | 0.000 -100.00 % | 4.853 M | 0.000 -100.00 % | 5.172 M -60.08 % | 12.956 M 233.57 % | 3.884 M 6.32 % | 3.653 M 20.60 % | 3.029 M -44.04 % | 5.413 M 199.89 % | 1.805 M -23.35 % | 2.355 M -22.33 % | 3.032 M -26.69 % | 4.136 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette à court terme | 13.219 M -86.35 % | 96.810 M 13.16 % | 85.555 M 13 437.18 % | 632.000 K -67.30 % | 1.933 M 154.01 % | 761.000 K -93.66 % | 12.004 M -33.50 % | 18.052 M 130.90 % | 7.818 M | 0.000 -100.00 % | 31.433 M -33.16 % | 47.027 M 3 080.16 % | -1.578 M | 0.000 -100.00 % | 23.048 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total des passifs courants | 251.303 M 27.31 % | 197.397 M 22.51 % | 161.133 M 9.91 % | 146.599 M 21.45 % | 120.710 M 38.07 % | 87.424 M 31.01 % | 66.733 M 8.02 % | 61.781 M 15.36 % | 53.554 M -11.83 % | 60.739 M -22.89 % | 78.773 M -15.24 % | 92.935 M 78.81 % | 51.974 M 52.97 % | 33.977 M -38.77 % | 55.491 M 243.79 % | 16.141 M 379.11 % | 3.369 M 301.32 % | 839.465 K 45.17 % | 578.267 K 6 097.85 % | 9.330 K -77.15 % | 40.829 K 16.79 % | 34.959 K 27.60 % | 27.398 K 3.52 % | 26.466 K -3.52 % | 27.431 K |
| Passifs totaux | 857.307 M 40.77 % | 609.022 M 45.99 % | 417.181 M 30.29 % | 320.205 M 43.28 % | 223.476 M 44.28 % | 154.889 M 22.08 % | 126.873 M 24.76 % | 101.693 M 2.48 % | 99.234 M 9.48 % | 90.643 M -18.74 % | 111.553 M -20.13 % | 139.668 M -1.95 % | 142.450 M 25.98 % | 113.077 M -40.69 % | 190.648 M 125.42 % | 84.576 M 203.33 % | 27.882 M 275.46 % | 7.426 M 1 184.23 % | 578.267 K 6 097.85 % | 9.330 K -77.15 % | 40.829 K 16.79 % | 34.959 K 27.60 % | 27.398 K 3.52 % | 26.466 K -3.52 % | 27.431 K |
| Autres actifs non courants | 64.925 M 119.04 % | 29.641 M 88.85 % | 15.696 M 17.69 % | 13.337 M 30.72 % | 10.203 M 4.61 % | 9.753 M -11.26 % | 10.990 M -25.16 % | 14.685 M 12.31 % | 13.075 M 38.57 % | 9.436 M 5.30 % | 8.961 M -12.70 % | 10.265 M -46.87 % | 19.320 M 283.87 % | 5.033 M -37.01 % | 7.990 M -86.76 % | 60.345 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investissements à long terme | 0.000 | 0.000 -100.00 % | 54.353 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.436 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations incorporelles | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.769 M 34.35 % | 8.760 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.214 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill et immobilisations incorporelles | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -9.436 M | 0.000 | 0.000 -100.00 % | 8.760 M 0.00 % | 8.760 M -51.91 % | 18.214 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations corporelles (PP&E) | 610.784 M 24.97 % | 488.733 M 29.11 % | 378.532 M 32.43 % | 285.835 M 5.41 % | 271.159 M 27.61 % | 212.496 M 3.56 % | 205.198 M 154.27 % | 80.700 M -21.47 % | 102.758 M 31.02 % | 78.428 M -14.33 % | 91.548 M -59.98 % | 228.762 M -20.97 % | 289.460 M -9.40 % | 319.484 M -11.96 % | 362.867 M 84.15 % | 197.054 M 68.06 % | 117.251 M 227.39 % | 35.813 M 1 291.49 % | 2.574 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total des actifs non courants | 690.927 M 26.80 % | 544.884 M 13.59 % | 479.685 M 49.89 % | 320.028 M 0.37 % | 318.837 M 32.70 % | 240.265 M 11.14 % | 216.188 M 126.65 % | 95.385 M -17.66 % | 115.837 M 31.64 % | 87.992 M -16.30 % | 105.128 M -56.83 % | 243.529 M -23.31 % | 317.540 M -4.72 % | 333.277 M -16.30 % | 398.165 M 53.69 % | 259.071 M 120.95 % | 117.251 M 227.39 % | 35.813 M 1 291.49 % | 2.574 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres actifs circulants | 0.000 -100.00 % | 34.824 M 60.96 % | 21.635 M 80.23 % | 12.004 M -33.35 % | 18.011 M 157.74 % | 6.988 M 24.34 % | 5.620 M -79.53 % | 27.451 M 720.66 % | 3.345 M 34.12 % | 2.494 M -47.70 % | 4.769 M -75.94 % | 19.824 M 88.03 % | 10.543 M 11.65 % | 9.443 M -10.87 % | 10.595 M 186.66 % | 3.696 M 1 332.56 % | 258.000 K 70.94 % | 150.932 K | 0.000 -100.00 % | 2.493 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investissements à court terme | 207.010 M | 0.000 -100.00 % | 474.000 K -58.67 % | 1.147 M 6.20 % | 1.080 M 27.21 % | 849.000 K -91.63 % | 10.148 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 45.093 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie et équivalents de trésorerie | 270.189 M 13.86 % | 237.295 M 85.53 % | 127.901 M -20.80 % | 161.490 M 37.11 % | 117.778 M 203.00 % | 38.870 M 269.94 % | 10.507 M -10.87 % | 11.789 M 10.04 % | 10.713 M 373.82 % | 2.261 M -71.13 % | 7.831 M -49.01 % | 15.359 M 64.85 % | 9.317 M -58.51 % | 22.456 M -38.44 % | 36.477 M -1.35 % | 36.978 M 12.98 % | 32.729 M -37.37 % | 52.258 M 824.49 % | 5.653 M 22 459.21 % | 25.057 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Liquidités et placements à court terme | 270.189 M 13.86 % | 237.295 M 85.53 % | 127.901 M -20.80 % | 161.490 M 37.11 % | 117.778 M 203.00 % | 38.870 M 88.19 % | 20.655 M 75.21 % | 11.789 M 10.04 % | 10.713 M 373.82 % | 2.261 M -71.13 % | 7.831 M -49.01 % | 15.359 M 64.85 % | 9.317 M -58.51 % | 22.456 M -38.44 % | 36.477 M -1.35 % | 36.978 M 12.98 % | 32.729 M -66.38 % | 97.351 M 1 622.22 % | 5.653 M 22 459.21 % | 25.057 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total des actifs courants | 389.335 M 2.74 % | 378.940 M 53.03 % | 247.623 M -9.11 % | 272.452 M 25.35 % | 217.353 M 97.16 % | 110.244 M 29.54 % | 85.107 M -6.36 % | 90.890 M 51.45 % | 60.013 M 8.46 % | 55.331 M -25.59 % | 74.364 M -31.20 % | 108.084 M -0.05 % | 108.143 M -7.85 % | 117.357 M 11.04 % | 105.692 M 86.51 % | 56.667 M 54.21 % | 36.746 M -62.44 % | 97.827 M 1 588.85 % | 5.793 M 20 925.50 % | 27.550 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventaire | 57.943 M 24.06 % | 46.705 M 8.70 % | 42.968 M -24.02 % | 56.554 M 21.52 % | 46.540 M 38.78 % | 33.535 M -2.68 % | 34.457 M -10.48 % | 38.489 M -0.92 % | 38.847 M 7.66 % | 36.083 M -21.77 % | 46.126 M -30.66 % | 66.526 M -13.05 % | 76.514 M 19.04 % | 64.278 M 36.10 % | 47.227 M 278.79 % | 12.468 M 1 044.31 % | 1.090 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Créances nettes | 61.203 M 1.81 % | 60.116 M 10.29 % | 54.509 M 28.55 % | 42.404 M 18.57 % | 35.763 M 13.64 % | 31.470 M 684.79 % | 4.010 M -69.53 % | 13.161 M 85.16 % | 7.108 M -50.96 % | 14.493 M -7.32 % | 15.638 M 145.30 % | 6.375 M -45.83 % | 11.769 M -44.43 % | 21.180 M 85.90 % | 11.393 M 223.21 % | 3.525 M 32.87 % | 2.653 M 715.92 % | 325.153 K 132.48 % | 139.862 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actifs fiscaux | 15.218 M -42.59 % | 26.510 M -14.77 % | 31.104 M 49.14 % | 20.856 M -44.35 % | 37.475 M 108.01 % | 18.016 M | 0.000 | 0.000 -100.00 % | 4.000 K -96.88 % | 128.000 K -97.23 % | 4.619 M 2.60 % | 4.502 M | 0.000 | 0.000 -100.00 % | 9.094 M 443.90 % | 1.672 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres actifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Compte à payer | 69.565 M 21.19 % | 57.402 M 22.49 % | 46.863 M 18.25 % | 39.632 M 3.35 % | 38.347 M 10.72 % | 34.634 M 9.97 % | 31.495 M 52.95 % | 20.592 M 6.55 % | 19.326 M -1.15 % | 19.550 M -9.25 % | 21.543 M 6.18 % | 20.290 M -20.54 % | 25.534 M 26.54 % | 20.179 M 8.72 % | 18.560 M 425.04 % | 3.535 M 59.38 % | 2.218 M 164.22 % | 839.465 K 45.17 % | 578.267 K 6 097.85 % | 9.330 K -28.80 % | 13.105 K 41.55 % | 9.258 K 48.64 % | 6.229 K 12.61 % | 5.531 K 6.26 % | 5.206 K |
| Impôts à payer | 47.438 M 112.79 % | 22.293 M 513.79 % | 3.632 M -79.52 % | 17.733 M 6.70 % | 16.619 M 169.92 % | 6.157 M 197.58 % | 2.069 M -59.01 % | 5.047 M -37.75 % | 8.108 M -43.74 % | 14.412 M 97.37 % | 7.302 M | 0.000 -100.00 % | 706.000 K | 0.000 -100.00 % | 8.514 M -5.81 % | 9.039 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Revenu différé non Courant | 0.000 | 0.000 | 0.000 -100.00 % | 56.158 M 17.06 % | 47.973 M 27.11 % | 37.740 M 16.99 % | 32.260 M 12.11 % | 28.775 M 8.98 % | 26.403 M 24.13 % | 21.271 M | 0.000 -100.00 % | 26.529 M | 0.000 -100.00 % | 25.408 M 13.88 % | 22.312 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intérêts minoritaires | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Obligations de location-acquisition | 24.251 M -37.26 % | 38.654 M -1.52 % | 39.252 M 3 436.22 % | 1.110 M -62.28 % | 2.943 M 122.79 % | 1.321 M 104.09 % | -32.260 M -12.11 % | -28.775 M -8.98 % | -26.403 M 8.68 % | -28.913 M -1 884.75 % | 1.620 M -41.35 % | 2.762 M -10.15 % | 3.074 M 112.10 % | -25.408 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions spécifiques | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres total actionnaires capitaux propres | 55.596 M 0.21 % | 55.478 M 0.35 % | 55.286 M 0.44 % | 55.044 M -1.48 % | 55.870 M 0.80 % | 55.424 M 0.31 % | 55.253 M 1.05 % | 54.681 M -0.10 % | 54.738 M 0.50 % | 54.463 M 0.56 % | 54.162 M 1.04 % | 53.605 M -3.50 % | 55.549 M -90.52 % | 586.159 M 14.43 % | 512.226 M 36.42 % | 375.473 M 55.88 % | 240.877 M 52.22 % | 158.244 M 1 826.70 % | 8.213 M 2 595.70 % | 304.679 K 44.28 % | 211.168 K 7.87 % | 195.759 K 24 945 448.20 % | 0.785 2 250.10 % | 0.033 -100.00 % | 169.292 K |
| Impôts différés passifs non courants | 31.583 M | 0.000 -100.00 % | 26.508 M 54.93 % | 17.110 M 57.96 % | 10.832 M 30.27 % | 8.315 M -2.62 % | 8.539 M 371.77 % | 1.810 M -59.66 % | 4.487 M 160.87 % | 1.720 M -36.20 % | 2.696 M -78.15 % | 12.341 M -32.48 % | 18.277 M -16.39 % | 21.860 M -39.62 % | 36.204 M 4.06 % | 34.793 M 49.62 % | 23.254 M 253.04 % | 6.587 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres passifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actifs totaux | 1.080 B 16.93 % | 923.824 M 27.02 % | 727.308 M 22.76 % | 592.480 M 10.50 % | 536.190 M 52.97 % | 350.509 M 16.33 % | 301.294 M 61.75 % | 186.275 M 5.93 % | 175.850 M 22.69 % | 143.323 M -20.15 % | 179.492 M -48.95 % | 351.613 M -17.40 % | 425.683 M -5.54 % | 450.634 M -10.56 % | 503.857 M 59.58 % | 315.738 M 105.03 % | 153.997 M 15.23 % | 133.640 M 1 497.37 % | 8.366 M 30 267.57 % | 27.550 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | 82.691 M 1 186.82 % | 6.426 M -75.04 % | 25.744 M -55.04 % | 57.264 M 539.82 % | 8.950 M 193.79 % | -9.543 M -262.63 % | 5.868 M 286.88 % | -3.140 M -132.46 % | 9.673 M -10.03 % | 10.751 M 654.75 % | -1.938 M 74.76 % | -7.677 M -120.79 % | -3.477 M 30.86 % | -5.029 M 27.11 % | -6.899 M -274.74 % | -1.841 M 55.72 % | -4.158 M 63.99 % | -11.546 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Rémunération à base d'actions | 186.000 K -35.19 % | 287.000 K -39.07 % | 471.000 K -28.64 % | 660.000 K 11.11 % | 594.000 K 32.29 % | 449.000 K -5.07 % | 473.000 K 929.82 % | -57.000 K -124.78 % | 230.000 K -31.95 % | 338.000 K -38.32 % | 548.000 K -60.63 % | 1.392 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation du fonds de roulement | -33.909 M -1 293.56 % | 2.841 M -1.73 % | 2.891 M 108.47 % | -34.145 M -378.76 % | -7.132 M 7.45 % | -7.706 M -238.87 % | 5.549 M 182.40 % | -6.734 M -138.54 % | -2.823 M -149.30 % | 5.726 M 16.10 % | 4.932 M 111.95 % | -41.267 M -56.28 % | -26.405 M 27.85 % | -36.595 M -664.63 % | -4.786 M -218.58 % | 4.036 M 1 445.70 % | -299.918 K 92.11 % | -3.801 M -1 204.95 % | 344.003 K 5 212.94 % | -6.728 K -315.74 % | 3.119 K 83.82 % | 1.697 K 167.09 % | 635.199 1.12 % | 628.149 | 0.000 |
| Comptes débiteurs | -7.254 M 22.49 % | -9.359 M 8.60 % | -10.239 M 29.95 % | -14.615 M -37.15 % | -10.657 M -5.04 % | -10.146 M 4.67 % | -10.642 M -69.66 % | -6.273 M -6 445.51 % | -95.833 K -109.09 % | 1.055 M -62.26 % | 2.794 M 141.28 % | -6.768 M | 0.000 | 0.000 100.00 % | -973.000 K -1 044.71 % | -85.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventaire | -12.080 M 4.99 % | -12.714 M -194.31 % | 13.481 M 250.68 % | -8.947 M 12.67 % | -10.245 M -1 260.25 % | 883.000 K -78.10 % | 4.032 M 1 026.26 % | 358.000 K 461.62 % | -99.000 K -102.31 % | 4.292 M 196.82 % | 1.446 M 107.30 % | -19.798 M 47.51 % | -37.715 M -25.38 % | -30.080 M -236.43 % | -8.941 M -278.18 % | 5.018 M 1 226.74 % | -445.357 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Comptes à payer | 6.656 M -73.34 % | 24.966 M 36 513.96 % | 68.186 K 100.66 % | -10.361 M -156.93 % | 18.198 M 1 217.38 % | 1.381 M -88.04 % | 11.552 M 412.18 % | -3.700 M -262.57 % | 2.276 M 608.54 % | -447.611 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autre fonds de roulement | -21.567 M -41 326.40 % | -52.061 K 87.59 % | -419.604 K -89.25 % | -221.718 K 94.99 % | -4.428 M -2 628.74 % | 175.123 K -88.46 % | 1.517 M 121.39 % | -7.092 M -160.35 % | -2.724 M -289.96 % | 1.434 M -58.86 % | 3.486 M 116.24 % | -21.469 M -289.82 % | 11.310 M 273.60 % | -6.515 M -227.05 % | 5.128 M 671.68 % | -897.000 K -716.75 % | 145.439 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres éléments non monétaires | 175.111 M 388.63 % | 35.837 M 288.06 % | -19.056 M -236.99 % | 13.911 M 43.90 % | 9.667 M 76.53 % | 5.476 M 124.89 % | -21.997 M -449.83 % | 6.288 M 149.57 % | -12.686 M -167.60 % | 18.767 M -89.10 % | 172.234 M 1.62 % | 169.483 M 86.48 % | 90.883 M 162.92 % | 34.567 M -26.88 % | 47.276 M 302.25 % | 11.753 M -30.36 % | 16.877 M -61.16 % | 43.450 M 2 045.37 % | 2.025 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 666.889 |
| Trésorerie nette provenant des activités d'exploitation | 222.236 M 77.87 % | 124.946 M 29.66 % | 96.363 M -26.55 % | 131.191 M 45.19 % | 90.359 M 148.16 % | 36.412 M 222.86 % | 11.278 M 72.50 % | 6.538 M -51.26 % | 13.414 M -36.12 % | 20.999 M -36.16 % | 32.894 M -31.09 % | 47.738 M 514.31 % | 7.771 M -57.75 % | 18.393 M 283.91 % | -10.001 M 21.89 % | -12.803 M 59.67 % | -31.748 M -732.23 % | -3.815 M -361.47 % | -826.654 K -2 455.43 % | -32.349 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investissements dans les immobilisations corporelles | -180.577 M -87.92 % | -96.094 M 7.03 % | -103.365 M -30.07 % | -79.467 M -52.90 % | -51.973 M -101.52 % | -25.791 M 18.13 % | -31.504 M -257.72 % | -8.807 M -134.73 % | -3.752 M 68.00 % | -11.724 M 38.78 % | -19.151 M 61.28 % | -49.465 M -73.21 % | -28.558 M 41.68 % | -48.968 M 30.87 % | -70.830 M -755.64 % | -8.278 M 37.68 % | -13.283 M -65.10 % | -8.046 M -240.50 % | -2.363 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions nettes | -1.244 M 42.59 % | -2.167 M 96.01 % | -54.353 M -4 308.41 % | 1.292 M 34.51 % | 960.177 K 293.52 % | 244.000 K -76.05 % | 1.019 M 7.03 % | 952.050 K | 0.000 -100.00 % | 122.494 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -49.464 M -40.16 % | -35.290 M 28.12 % | -49.098 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Achats d'investissements | 0.000 | 0.000 100.00 % | -52.199 M | 0.000 | 0.000 100.00 % | -10.392 M -2.40 % | -10.148 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -586.000 K 98.97 % | -56.866 M | 0.000 100.00 % | -45.093 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ventes échéances des investissements | 0.000 | 0.000 -100.00 % | 212.243 K | 0.000 | 0.000 -100.00 % | 10.148 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 682.000 K -61.40 % | 1.767 M -41.10 % | 3.000 M -91.82 % | 36.693 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités d'investissement | 5.417 M 802.83 % | 600.000 K -98.85 % | 52.208 M 455 230.06 % | 11.466 K 123.80 % | -48.177 K -100.46 % | 10.392 M -65.36 % | 30.000 M 3 164.42 % | 919.000 K | 0.000 -100.00 % | 133.000 K -95.87 % | 3.223 M | 0.000 -100.00 % | 105.000 K -57.14 % | 245.000 K -99.57 % | 56.866 M 9 457.31 % | 595.000 K 7 985 954 815 999 900.00 % | 0.000 -100.00 % | 15.753 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie nette utilisée pour les activités d'investissement | -176.404 M -80.63 % | -97.661 M 37.99 % | -157.497 M -101.50 % | -78.164 M -53.08 % | -51.061 M -231.59 % | -15.399 M -44.82 % | -10.633 M -34.80 % | -7.888 M -110.23 % | -3.752 M 67.63 % | -11.591 M 27.23 % | -15.928 M 67.80 % | -49.465 M -73.85 % | -28.453 M 40.77 % | -48.041 M 22.82 % | -62.247 M 37.65 % | -99.839 M -288.65 % | -25.689 M 31.29 % | -37.386 M -1 482.20 % | -2.363 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Remboursement de dette | 112.758 M 12.89 % | 99.882 M 43.25 % | 69.725 M -12.46 % | 79.652 M 2 464.96 % | -3.368 M -129.99 % | 11.232 M 1 048.47 % | 978.000 K -82.05 % | 5.447 M 543.93 % | -1.227 M 92.86 % | -17.183 M 1.70 % | -17.481 M -225.50 % | 13.929 M 59.44 % | 8.736 M -54.13 % | 19.044 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions ordinaires émises | 0.000 -100.00 % | 233.199 K | 0.000 -100.00 % | 1.552 M -97.03 % | 52.199 M | 0.000 -100.00 % | 15.184 K -91.53 % | 179.221 K -95.62 % | 4.093 M -16.94 % | 4.928 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 66.478 M | 0.000 -100.00 % | 47.642 M -49.02 % | 93.459 M 959.96 % | 8.817 M 10 140.47 % | 86.102 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions ordinaires rachetées | -13.361 M -5 629.44 % | -233.199 K 97.50 % | -9.335 M -501.40 % | -1.552 M | 0.000 100.00 % | -46.046 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividendes versés | -42.693 M -51.60 % | -28.161 M -44.81 % | -19.447 M 77.09 % | -84.879 M -2 548.48 % | -3.205 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités de financement | -51.506 M -767.78 % | 7.713 M 142.23 % | -18.266 M -589.56 % | -2.649 M 40.90 % | -4.482 M -34.31 % | -3.337 M -14.87 % | -2.905 M 3.81 % | -3.020 M 25.91 % | -4.076 M -51.92 % | -2.683 M 61.51 % | -6.971 M -52.34 % | -4.576 M -296.53 % | -1.154 M 70.33 % | -3.889 M -173.81 % | 5.269 M -95.23 % | 110.363 M 965.05 % | 10.362 M | 0.000 | 0.000 100.00 % | -28.696 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie nette utilisée provenant des activités de financement | 5.198 M -93.46 % | 79.434 M 263.13 % | 21.875 M 353.51 % | -8.629 M -120.89 % | 41.305 M 423.18 % | 7.895 M 509.70 % | -1.927 M -179.40 % | 2.427 M 300.58 % | -1.210 M 91.90 % | -14.938 M 38.91 % | -24.452 M -412.85 % | 7.816 M 3.09 % | 7.582 M -51.39 % | 15.597 M -78.26 % | 71.747 M -34.99 % | 110.363 M 131.65 % | 47.642 M -49.02 % | 93.459 M 959.96 % | 8.817 M 15 259.46 % | 57.406 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Effet des changements du Forex sur les liquidités | -18.136 M -1 623.95 % | -1.052 M -118.55 % | 5.670 M 926.53 % | -686.000 K 59.53 % | -1.695 M -554.44 % | -259.000 K | 0.000 | 0.000 | 0.000 100.00 % | -40.000 K 4.76 % | -42.000 K 10.64 % | -47.000 K -20.51 % | -39.000 K -230.00 % | 30.000 K | 0.000 -100.00 % | 6.559 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation nette de la trésorerie | 32.894 M -69.93 % | 109.394 M 425.68 % | -33.589 M -176.84 % | 43.712 M -44.60 % | 78.908 M 30 566.41 % | -259.000 K 79.80 % | -1.282 M -219.14 % | 1.076 M -87.27 % | 8.452 M 251.74 % | -5.570 M 26.01 % | -7.528 M -224.59 % | 6.042 M 145.99 % | -13.139 M 6.29 % | -14.021 M -2 698.60 % | -501.000 K -111.71 % | 4.280 M 143.70 % | -9.795 M -118.74 % | 52.258 M 828.59 % | 5.628 M 22 360.46 % | 25.056 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie au début de la période | 237.295 M 85.53 % | 127.901 M -20.80 % | 161.490 M 37.11 % | 117.778 M 203.00 % | 38.870 M 269.94 % | 10.507 M -10.87 % | 11.789 M 10.04 % | 10.713 M 373.82 % | 2.261 M -71.13 % | 7.831 M -49.01 % | 15.359 M 64.85 % | 9.317 M -58.51 % | 22.456 M -38.44 % | 36.477 M -1.35 % | 36.978 M 13.09 % | 32.698 M -23.11 % | 42.523 M 570 739 655 075 430 528.00 % | 0.000 -100.00 % | 24.967 K 686 287 670 267 084 672.00 % | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie à la fin de la période | 270.189 M 13.86 % | 237.295 M 85.53 % | 127.901 M -20.80 % | 161.490 M 37.11 % | 117.778 M 1 049.28 % | 10.248 M -2.47 % | 10.507 M -10.87 % | 11.789 M 10.04 % | 10.713 M 373.82 % | 2.261 M -71.13 % | 7.831 M -49.01 % | 15.359 M 64.85 % | 9.317 M -58.51 % | 22.456 M -38.44 % | 36.477 M -1.35 % | 36.978 M 12.98 % | 32.729 M -37.37 % | 52.258 M 824.49 % | 5.653 M 22 459.21 % | 25.057 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie d'exploitation | 222.236 M 77.87 % | 124.946 M 29.66 % | 96.363 M -26.55 % | 131.191 M 45.19 % | 90.359 M 148.16 % | 36.412 M 222.86 % | 11.278 M 72.50 % | 6.538 M -51.26 % | 13.414 M -36.12 % | 20.999 M -36.16 % | 32.894 M -31.09 % | 47.738 M 514.31 % | 7.771 M -57.75 % | 18.393 M 283.91 % | -10.001 M 21.89 % | -12.803 M 59.67 % | -31.748 M -732.23 % | -3.815 M -361.47 % | -826.654 K -2 455.43 % | -32.349 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépenses en capital | -180.577 M -87.92 % | -96.094 M 7.03 % | -103.365 M -30.07 % | -79.467 M -52.90 % | -51.973 M -101.52 % | -25.791 M 18.13 % | -31.504 M -257.72 % | -8.807 M -134.73 % | -3.752 M 68.00 % | -11.724 M 38.78 % | -19.151 M 61.28 % | -49.465 M -73.21 % | -28.558 M 41.68 % | -48.968 M 30.87 % | -70.830 M -755.64 % | -8.278 M 37.68 % | -13.283 M -65.10 % | -8.046 M -240.50 % | -2.363 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash-flow disponible | 41.659 M 44.39 % | 28.852 M 512.05 % | -7.002 M -113.54 % | 51.724 M 34.75 % | 38.386 M 261.42 % | 10.621 M 152.51 % | -20.226 M -791.41 % | -2.269 M -123.48 % | 9.662 M 4.17 % | 9.275 M -32.51 % | 13.743 M 895.77 % | -1.727 M 91.69 % | -20.787 M 32.01 % | -30.575 M 62.17 % | -80.831 M -283.43 % | -21.081 M 53.19 % | -45.031 M -279.67 % | -11.860 M -271.85 % | -3.190 M -9 759.87 % | -32.349 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Chiffre d'affaire | 190.436 M 17.70 % | 161.804 M -5.66 % | 171.517 M 9.84 % | 156.157 M 16.20 % | 134.383 M 2.20 % | 131.488 M 5.76 % | 124.322 M 12.37 % | 110.635 M 30.24 % | 84.950 M -12.41 % | 96.987 M -8.37 % | 105.850 M 30.37 % | 81.189 M -13.06 % | 93.384 M -16.83 % | 112.276 M -3.49 % | 116.333 M 15.72 % | 100.531 M -9.97 % | 111.669 M -3.76 % | 116.026 M 15.33 % | 100.606 M 12.02 % | 89.808 M 47.63 % | 60.834 M 25.11 % | 48.626 M -30.19 % | 69.653 M -0.38 % | 69.919 M 38.80 % | 50.374 M 38.94 % | 36.256 M 6.12 % | 34.165 M 2.98 % | 33.176 M -26.83 % | 45.338 M 0.70 % | 45.023 M 16.24 % | 38.734 M -2.75 % | 39.828 M -9.99 % | 44.247 M 26.77 % | 34.902 M 1.67 % | 34.328 M -14.21 % | 40.016 M 9.89 % | 36.415 M 2.72 % | 35.451 M -5.98 % | 37.707 M -8.52 % | 41.219 M 6.70 % | 38.632 M -19.86 % | 48.205 M -17.63 % | 58.521 M -23.59 % | 76.592 M 17.38 % | 65.249 M 0.34 % | 65.027 M -13.26 % | 74.972 M -12.89 % | 86.064 M 5.92 % | 81.256 M -8.27 % | 88.585 M 2.52 % | 86.404 M 18.66 % | 72.818 M 0.31 % | 72.594 M -3.97 % | 75.596 M -11.84 % | 85.750 M 7.00 % | 80.137 M 16.54 % | 68.764 M 27.84 % | 53.789 M -6.83 % | 57.735 M 21.42 % | 47.550 M 23.26 % | 38.576 M 94.92 % | 19.791 M 1.84 % | 19.434 M 176.90 % | 7.018 M | 0.000 -100.00 % | 32.470 K -95.45 % | 713.098 K -53.99 % | 1.550 M 244.65 % | 449.650 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Bénéfice net | 8.147 M 111.12 % | -73.249 M -540.09 % | 16.644 M 238.48 % | -12.019 M 53.36 % | -25.770 M -180.84 % | -9.176 M -55.31 % | -5.908 M -176.14 % | 7.759 M -31.75 % | 11.369 M -39.07 % | 18.659 M 51.54 % | 12.313 M 17 490.00 % | 70.000 K -99.53 % | 14.949 M -61.83 % | 39.166 M 73.44 % | 22.582 M 254.87 % | -14.581 M -167.68 % | 21.543 M 54.33 % | 13.959 M -75.75 % | 57.567 M 134.12 % | 24.589 M 517.04 % | 3.985 M 122.56 % | -17.664 M -159.42 % | 29.725 M 682.44 % | 3.799 M 197.06 % | -3.914 M 17.13 % | -4.723 M -110.45 % | 45.179 M 5 297.73 % | 837.000 K 115.70 % | -5.330 M -147.25 % | 11.280 M 77.14 % | 6.368 M 38.62 % | 4.594 M 8.30 % | 4.242 M 184.45 % | -5.023 M -124.68 % | 20.353 M 2 672.89 % | 734.000 K 135.84 % | -2.048 M -11 277.78 % | -18.000 K 99.85 % | -11.886 M -345.73 % | 4.837 M 417.81 % | -1.522 M 74.24 % | -5.908 M 95.74 % | -138.605 M -17 961.47 % | 776.000 K -80.70 % | 4.020 M 144.31 % | -9.073 M 20.28 % | -11.381 M -534.04 % | -1.795 M 96.42 % | -50.078 M -357.84 % | -10.938 M -12.98 % | -9.681 M 42.84 % | -16.938 M -47.20 % | -11.507 M 38.41 % | -18.683 M -84.60 % | -10.121 M 72.84 % | -37.264 M -3 090.69 % | 1.246 M -71.44 % | 4.363 M 116.89 % | -25.825 M -55.34 % | -16.625 M -24.74 % | -13.328 M -949.45 % | -1.270 M 86.41 % | -9.344 M -49.08 % | -6.268 M -39.51 % | -4.493 M 51.06 % | -9.180 M 68.79 % | -29.414 M -546.20 % | -4.552 M 9.87 % | -5.050 M 28.54 % | -7.067 M 67.07 % | -21.464 M -178.07 % | -7.719 M -311.99 % | -1.874 M -198.12 % | -628.452 K -19.22 % | -527.130 K 75.21 % | -2.126 M -614.53 % | -297.588 K -20.42 % | -247.128 K -2 855.39 % | -8.362 K 34.23 % | -12.713 K -462.65 % | -2.260 K -8.60 % | -2.081 K -7.85 % | -1.929 K -386.63 % | -396.451 -5.71 % | -375.049 1.65 % | -381.324 74.14 % | -1.475 K -1 909.47 % | -73.385 1.15 % | -74.240 -8.97 % | -68.130 84.73 % | -446.169 -608.09 % | -63.010 4.45 % | -65.941 -5.17 % | -62.700 85.68 % | -437.914 -590.59 % | -63.412 4.03 % | -66.072 -4.13 % | -63.452 86.42 % | -467.208 -601.93 % | -66.560 1.41 % | -67.515 1.93 % | -68.845 |
| Bénéfice avant impôt | 31.372 M 157.09 % | -54.949 M -196.39 % | 57.009 M 2 834.24 % | -2.085 M 51.22 % | -4.274 M -342.42 % | 1.763 M 117.02 % | -10.359 M -166.35 % | 15.612 M 14.60 % | 13.623 M -29.88 % | 19.429 M 27.53 % | 15.235 M 205.25 % | 4.991 M -58.08 % | 11.906 M -75.62 % | 48.836 M 34.53 % | 36.302 M 16 306.25 % | -224.000 K -100.69 % | 32.453 M 7.43 % | 30.208 M -30.04 % | 43.180 M 23.99 % | 34.825 M 752.09 % | 4.087 M 158.86 % | -6.944 M -144.83 % | 15.490 M 88.65 % | 8.211 M 299.49 % | -4.116 M 2.95 % | -4.241 M -108.75 % | 48.469 M 2 644.30 % | -1.905 M -26.75 % | -1.503 M -112.21 % | 12.311 M 94.55 % | 6.328 M 5.94 % | 5.973 M -17.19 % | 7.213 M 290.77 % | -3.781 M -114.83 % | 25.494 M 683.71 % | 3.253 M 452.44 % | -923.000 K -206.09 % | 870.000 K 137.48 % | -2.321 M -165.68 % | 3.534 M 252.39 % | -2.319 M 11.56 % | -2.622 M 98.21 % | -146.741 M -3 154.56 % | 4.804 M -28.61 % | 6.729 M 170.01 % | -9.612 M -530.30 % | -1.525 M 32.10 % | -2.246 M 96.64 % | -66.934 M -499.55 % | -11.164 M -12.40 % | -9.932 M 31.68 % | -14.537 M -12.39 % | -12.934 M 22.29 % | -16.643 M -69.22 % | -9.835 M 72.92 % | -36.319 M -1 022.34 % | -3.236 M -139.84 % | 8.122 M 131.50 % | -25.784 M -69.43 % | -15.218 M -37.56 % | -11.063 M -1 603.13 % | 736.000 K 124.43 % | -3.012 M 66.46 % | -8.982 M -91.62 % | -4.688 M 59.01 % | -11.435 M 65.73 % | -33.371 M -611.67 % | -4.689 M 8.35 % | -5.116 M 27.60 % | -7.067 M 79.11 % | -33.832 M -293.28 % | -8.602 M -341.31 % | -1.949 M -189.25 % | -673.921 K 0.87 % | -679.815 K 68.46 % | -2.156 M -531.10 % | -341.555 K -34.87 % | -253.251 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ratio bénéfice avant impôt | 0.16 148.51 % | -0.34 -202.17 % | 0.33 2 589.38 % | -0.01 58.02 % | -0.03 -337.20 % | 0.01 116.09 % | -0.08 -159.05 % | 0.14 -12.01 % | 0.16 -19.95 % | 0.20 39.18 % | 0.14 134.13 % | 0.06 -51.78 % | 0.13 -70.69 % | 0.43 39.39 % | 0.31 14 104.89 % | 0.00 -100.77 % | 0.29 11.62 % | 0.26 -39.34 % | 0.43 10.68 % | 0.39 477.19 % | 0.07 147.05 % | -0.14 -164.21 % | 0.22 89.37 % | 0.12 243.72 % | -0.08 30.15 % | -0.12 -108.25 % | 1.42 2 570.65 % | -0.06 -73.21 % | -0.03 -112.12 % | 0.27 67.37 % | 0.16 8.94 % | 0.15 -8.00 % | 0.16 250.48 % | -0.11 -114.59 % | 0.74 813.56 % | 0.08 420.72 % | -0.03 -203.28 % | 0.02 139.87 % | -0.06 -171.79 % | 0.09 242.83 % | -0.06 -10.36 % | -0.05 97.83 % | -2.51 -4 097.79 % | 0.06 -39.18 % | 0.10 169.77 % | -0.15 -626.69 % | -0.02 22.06 % | -0.03 96.83 % | -0.82 -553.63 % | -0.13 -9.64 % | -0.11 42.42 % | -0.20 -12.05 % | -0.18 19.07 % | -0.22 -91.95 % | -0.11 74.69 % | -0.45 -863.06 % | -0.05 -131.17 % | 0.15 133.81 % | -0.45 -39.54 % | -0.32 -11.60 % | -0.29 -871.16 % | 0.04 123.99 % | -0.16 87.89 % | -1.28 | 0.00 100.00 % | -352.17 -652.55 % | -46.80 -1 446.62 % | -3.03 73.41 % | -11.38 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | 53.211 M 258.67 % | -33.536 M -140.70 % | 82.388 M 202.91 % | 27.199 M 44.88 % | 18.773 M -28.24 % | 26.161 M 742.67 % | 3.104 M -91.22 % | 35.342 M 21.79 % | 29.018 M -22.67 % | 37.523 M 4.34 % | 35.962 M 121.81 % | 16.213 M -33.80 % | 24.491 M -60.16 % | 61.470 M 11.61 % | 55.076 M 343.31 % | 12.424 M -68.73 % | 39.734 M -7.47 % | 42.940 M -16.06 % | 51.156 M 17.62 % | 43.492 M 147.61 % | 17.565 M 2 094.38 % | -880.726 K -103.72 % | 23.678 M 16.50 % | 20.325 M 1 177.44 % | 1.591 M -36.50 % | 2.506 M 36.62 % | 1.834 M -39.68 % | 3.041 M -6.04 % | 3.236 M -45.29 % | 5.915 M 87.84 % | 3.149 M -65.93 % | 9.244 M 29.29 % | 7.150 M 4 801.42 % | 145.876 K -97.30 % | 5.411 M -5.40 % | 5.720 M 41.62 % | 4.039 M -30.13 % | 5.781 M 425.14 % | -1.778 M -129.06 % | 6.118 M 397.80 % | 1.229 M 1 583.56 % | 73.000 K 100.05 % | -139.487 M -1 642.32 % | 9.044 M -19.72 % | 11.265 M 421.77 % | 2.159 M 51.94 % | 1.421 M -88.60 % | 12.467 M 126.34 % | -47.336 M -754.99 % | 7.227 M 24.22 % | 5.818 M -44.04 % | 10.396 M 741.78 % | 1.235 M 117.47 % | -7.069 M -147.83 % | 14.780 M 171.88 % | -20.561 M -291.02 % | 10.764 M 207.54 % | 3.500 M 114.36 % | -24.369 M -75.63 % | -13.875 M -297.68 % | -3.489 M -309.30 % | 1.667 M 358.45 % | 363.614 K 102.72 % | -13.364 M -299.88 % | -3.342 M 70.44 % | -11.306 M 57.57 % | -26.649 M -494.08 % | -4.486 M 27.18 % | -6.160 M 22.77 % | -7.976 M -5 701.15 % | 142.399 K 101.66 % | -8.571 M -340.92 % | -1.944 M -206.39 % | -634.451 K -34.74 % | -470.872 K 78.12 % | -2.152 M -589.08 % | -312.248 K -16.43 % | -268.177 K -3 107.11 % | -8.362 K 34.23 % | -12.713 K -462.65 % | -2.260 K -8.60 % | -2.081 K -7.85 % | -1.929 K -386.63 % | -396.451 -5.71 % | -375.049 1.65 % | -381.324 74.14 % | -1.475 K -1 909.47 % | -73.385 1.15 % | -74.240 -8.97 % | -68.130 84.73 % | -446.169 -608.09 % | -63.010 4.45 % | -65.941 -5.17 % | -62.700 85.68 % | -437.914 -590.59 % | -63.412 4.03 % | -66.072 -4.13 % | -63.452 86.42 % | -467.208 -601.93 % | -66.560 1.41 % | -67.515 1.93 % | -68.845 |
| Ratio de revenu net | 0.04 109.45 % | -0.45 -566.51 % | 0.10 226.08 % | -0.08 59.86 % | -0.19 -174.79 % | -0.07 -46.85 % | -0.05 -167.76 % | 0.07 -47.60 % | 0.13 -30.44 % | 0.19 65.39 % | 0.12 13 391.87 % | 0.00 -99.46 % | 0.16 -54.11 % | 0.35 79.71 % | 0.19 233.84 % | -0.15 -175.18 % | 0.19 60.35 % | 0.12 -78.97 % | 0.57 108.99 % | 0.27 317.97 % | 0.07 118.03 % | -0.36 -185.12 % | 0.43 685.43 % | 0.05 169.93 % | -0.08 40.35 % | -0.13 -109.85 % | 1.32 5 141.48 % | 0.03 121.46 % | -0.12 -146.92 % | 0.25 52.39 % | 0.16 42.53 % | 0.12 20.31 % | 0.10 166.62 % | -0.14 -124.27 % | 0.59 3 132.34 % | 0.02 132.61 % | -0.06 -10 976.58 % | 0.00 99.84 % | -0.32 -368.62 % | 0.12 397.86 % | -0.04 67.85 % | -0.12 94.83 % | -2.37 -23 477.00 % | 0.01 -83.56 % | 0.06 144.16 % | -0.14 8.09 % | -0.15 -627.84 % | -0.02 96.62 % | -0.62 -399.13 % | -0.12 -10.20 % | -0.11 51.83 % | -0.23 -46.74 % | -0.16 35.86 % | -0.25 -109.39 % | -0.12 74.62 % | -0.47 -2 666.25 % | 0.02 -77.66 % | 0.08 118.13 % | -0.45 -27.94 % | -0.35 -1.20 % | -0.35 -438.41 % | -0.06 86.65 % | -0.48 46.16 % | -0.89 | 0.00 100.00 % | -282.73 -585.44 % | -41.25 -1 304.34 % | -2.94 73.85 % | -11.23 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Ratio EBITDA | 0.28 234.81 % | -0.21 -143.15 % | 0.48 175.78 % | 0.17 24.68 % | 0.14 -29.79 % | 0.20 696.74 % | 0.02 -92.18 % | 0.32 -6.48 % | 0.34 -11.71 % | 0.39 13.87 % | 0.34 70.13 % | 0.20 -23.86 % | 0.26 -52.10 % | 0.55 15.64 % | 0.47 283.09 % | 0.12 -65.27 % | 0.36 -3.86 % | 0.37 -27.22 % | 0.51 5.00 % | 0.48 67.72 % | 0.29 1 694.15 % | -0.02 -105.33 % | 0.34 16.94 % | 0.29 820.35 % | 0.03 -54.30 % | 0.07 28.74 % | 0.05 -41.43 % | 0.09 28.40 % | 0.07 -45.67 % | 0.13 61.60 % | 0.08 -64.97 % | 0.23 43.63 % | 0.16 3 766.24 % | 0.00 -97.35 % | 0.16 10.27 % | 0.14 28.88 % | 0.11 -31.98 % | 0.16 445.83 % | -0.05 -131.77 % | 0.15 366.56 % | 0.03 2 000.75 % | 0.00 100.06 % | -2.38 -2 118.57 % | 0.12 -31.61 % | 0.17 419.99 % | 0.03 75.17 % | 0.02 -86.92 % | 0.14 124.87 % | -0.58 -814.07 % | 0.08 21.16 % | 0.07 -52.84 % | 0.14 739.19 % | 0.02 118.19 % | -0.09 -154.25 % | 0.17 167.18 % | -0.26 -263.91 % | 0.16 140.57 % | 0.07 115.42 % | -0.42 -44.65 % | -0.29 -222.63 % | -0.09 -207.38 % | 0.08 350.19 % | 0.02 100.98 % | -1.90 | 0.00 100.00 % | -348.20 -831.75 % | -37.37 -1 191.09 % | -2.89 78.87 % | -13.70 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Taux de profit brut | 0.55 12.60 % | 0.48 2.51 % | 0.47 2.29 % | 0.46 34.42 % | 0.34 6.69 % | 0.32 -0.16 % | 0.32 34.59 % | 0.24 -19.28 % | 0.30 -15.48 % | 0.35 19.36 % | 0.29 51.09 % | 0.19 -37.24 % | 0.31 -29.80 % | 0.44 -7.88 % | 0.48 35.30 % | 0.36 -1.74 % | 0.36 -17.97 % | 0.44 -12.87 % | 0.51 -2.26 % | 0.52 75.90 % | 0.29 113.71 % | 0.14 -59.87 % | 0.34 29.58 % | 0.26 177.00 % | 0.10 221.81 % | 0.03 169.67 % | 0.01 -78.28 % | 0.05 -68.98 % | 0.16 -5.86 % | 0.17 63.76 % | 0.11 -46.89 % | 0.20 -2.42 % | 0.20 34.32 % | 0.15 26.93 % | 0.12 -57.50 % | 0.28 27.21 % | 0.22 4.44 % | 0.21 17.15 % | 0.18 51.82 % | 0.12 97.48 % | 0.06 3 289.37 % | 0.00 101.53 % | -0.12 -211.21 % | 0.10 -38.75 % | 0.17 771.08 % | -0.03 -124.85 % | 0.10 6.19 % | 0.10 154.13 % | -0.18 -119.54 % | -0.08 -167.55 % | -0.03 -149.12 % | 0.06 154.19 % | -0.11 18.14 % | -0.14 -422.36 % | 0.04 -71.18 % | 0.15 65.33 % | 0.09 114.92 % | 0.04 -77.88 % | 0.19 246.30 % | -0.13 -151.15 % | 0.25 -42.22 % | 0.44 70.74 % | 0.26 1 819.60 % | 0.01 | 0.00 100.00 % | -18.24 -627.23 % | -2.51 -366.87 % | -0.54 -78.47 % | -0.30 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Moyenne pondérée des actions en circulation diluée | 75.199 M 2.75 % | 73.189 M 1.09 % | 72.399 M 0.03 % | 72.378 M 0.05 % | 72.342 M 0.15 % | 72.237 M -0.03 % | 72.257 M -0.21 % | 72.410 M 0.00 % | 72.410 M 0.00 % | 72.409 M 0.64 % | 71.947 M -1.07 % | 72.723 M -0.08 % | 72.784 M 0.75 % | 72.245 M -0.53 % | 72.628 M -0.31 % | 72.853 M 0.03 % | 72.832 M 2.29 % | 71.201 M -9.78 % | 78.921 M 19.77 % | 65.895 M 0.00 % | 65.895 M 0.90 % | 65.308 M -2.61 % | 67.056 M 2.28 % | 65.563 M 0.00 % | 65.563 M 0.47 % | 65.254 M -0.73 % | 65.735 M 31.13 % | 50.130 M 0.00 % | 50.130 M -10.87 % | 56.245 M 4.68 % | 53.729 M 7.18 % | 50.130 M 0.00 % | 50.130 M 0.00 % | 50.130 M -7.75 % | 54.340 M 24.69 % | 43.580 M 1.28 % | 43.029 M 0.29 % | 42.903 M -0.16 % | 42.970 M 0.29 % | 42.846 M 18.19 % | 36.252 M 5.76 % | 34.279 M 0.02 % | 34.273 M 0.01 % | 34.269 M 0.00 % | 34.269 M 0.00 % | 34.269 M 0.04 % | 34.256 M 0.01 % | 34.254 M 0.00 % | 34.254 M 0.00 % | 34.254 M 0.04 % | 34.241 M 0.02 % | 34.236 M 0.03 % | 34.224 M 0.03 % | 34.212 M 1.02 % | 33.866 M -0.95 % | 34.189 M -0.60 % | 34.396 M 7.47 % | 32.005 M 4.79 % | 30.543 M -1.63 % | 31.048 M 2.59 % | 30.263 M 9.37 % | 27.670 M 14.53 % | 24.160 M 14.77 % | 21.051 M 18.41 % | 17.779 M 0.34 % | 17.718 M 2.33 % | 17.315 M -2.07 % | 17.681 M 37.07 % | 12.899 M -18.92 % | 15.909 M 11.33 % | 14.289 M 9.04 % | 13.104 M 600.65 % | 1.870 M 16.31 % | 1.608 M 9.63 % | 1.467 M -7.10 % | 1.579 M 20.91 % | 1.306 M -17.29 % | 1.579 M | 0.000 -100.00 % | 35.421 K 91.81 % | 18.467 K -35.55 % | 28.654 K | 0.000 -100.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K |
| Moyenne pondérée des actions en circulation | 74.328 M 1.56 % | 73.189 M 1.09 % | 72.399 M 0.03 % | 72.378 M 0.05 % | 72.342 M 0.15 % | 72.237 M -0.03 % | 72.257 M 0.11 % | 72.174 M 0.00 % | 72.174 M 0.31 % | 71.947 M 0.00 % | 71.947 M -1.05 % | 72.711 M 0.00 % | 72.711 M 0.65 % | 72.245 M -0.53 % | 72.628 M 0.08 % | 72.572 M 0.00 % | 72.572 M 1.95 % | 71.186 M -10.29 % | 79.351 M 21.50 % | 65.309 M 0.00 % | 65.309 M 0.00 % | 65.308 M -2.90 % | 67.259 M 2.99 % | 65.308 M 0.00 % | 65.308 M 0.08 % | 65.254 M -0.74 % | 65.743 M 31.14 % | 50.130 M 0.00 % | 50.130 M -9.28 % | 55.258 M 3.03 % | 53.631 M 6.98 % | 50.130 M 0.00 % | 50.130 M 0.00 % | 50.130 M -7.75 % | 54.340 M 24.69 % | 43.580 M 1.28 % | 43.029 M 0.29 % | 42.903 M 0.88 % | 42.530 M -0.74 % | 42.846 M 18.19 % | 36.252 M 5.76 % | 34.279 M 0.02 % | 34.273 M 0.01 % | 34.269 M 0.00 % | 34.269 M 0.00 % | 34.269 M 0.04 % | 34.256 M 0.01 % | 34.254 M 0.00 % | 34.254 M 0.00 % | 34.254 M 0.04 % | 34.241 M 0.02 % | 34.236 M 0.03 % | 34.224 M 0.03 % | 34.212 M 1.02 % | 33.866 M -0.95 % | 34.189 M 0.26 % | 34.100 M 7.77 % | 31.642 M 3.60 % | 30.543 M -1.63 % | 31.048 M 2.59 % | 30.263 M 9.37 % | 27.670 M 14.53 % | 24.160 M 14.77 % | 21.051 M 18.41 % | 17.779 M 0.34 % | 17.718 M 2.33 % | 17.315 M -2.07 % | 17.681 M 37.07 % | 12.899 M -18.92 % | 15.909 M 11.33 % | 14.289 M 9.04 % | 13.104 M 600.65 % | 1.870 M 16.31 % | 1.608 M 9.63 % | 1.467 M -7.10 % | 1.579 M 20.91 % | 1.306 M -17.29 % | 1.579 M | 0.000 -100.00 % | 35.421 K 91.81 % | 18.467 K -35.55 % | 28.654 K | 0.000 -100.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K 0.00 % | 28.654 K |
| Bénéfice par action diluée | 0.11 111.00 % | -1.00 -534.78 % | 0.23 235.29 % | -0.17 52.78 % | -0.36 -176.92 % | -0.13 -58.92 % | -0.08 -174.36 % | 0.11 -31.25 % | 0.16 -38.46 % | 0.26 52.94 % | 0.17 16 900.00 % | 0.00 -99.52 % | 0.21 -61.11 % | 0.54 74.19 % | 0.31 255.00 % | -0.20 -166.67 % | 0.30 50.00 % | 0.20 -72.60 % | 0.73 97.30 % | 0.37 511.57 % | 0.06 122.41 % | -0.27 -161.36 % | 0.44 659.93 % | 0.06 196.98 % | -0.06 17.54 % | -0.07 -110.49 % | 0.69 4 031.74 % | 0.02 115.18 % | -0.11 -155.00 % | 0.20 66.67 % | 0.12 31.00 % | 0.09 8.27 % | 0.08 184.60 % | -0.10 -127.03 % | 0.37 2 102.38 % | 0.02 135.29 % | -0.05 -11 800.00 % | 0.00 99.86 % | -0.28 -354.55 % | 0.11 361.90 % | -0.04 75.29 % | -0.17 95.79 % | -4.04 -17 976.11 % | 0.02 -81.17 % | 0.12 146.15 % | -0.26 21.21 % | -0.33 -611.21 % | -0.05 96.82 % | -1.46 -356.25 % | -0.32 -14.29 % | -0.28 42.86 % | -0.49 -44.12 % | -0.34 38.18 % | -0.55 -83.33 % | -0.30 72.48 % | -1.09 -3 111.05 % | 0.04 -74.14 % | 0.14 116.47 % | -0.85 -57.41 % | -0.54 -22.73 % | -0.44 -858.61 % | -0.05 88.23 % | -0.39 35.00 % | -0.60 -200.00 % | -0.20 57.45 % | -0.47 72.35 % | -1.70 -553.85 % | -0.26 33.33 % | -0.39 11.36 % | -0.44 70.67 % | -1.50 -154.24 % | -0.59 41.00 % | -1.00 -156.41 % | -0.39 -8.33 % | -0.36 73.33 % | -1.35 -486.96 % | -0.23 -43.75 % | -0.16 | 0.00 100.00 % | -0.36 -200.00 % | -0.12 -65.29 % | -0.07 | 0.00 100.00 % | -0.01 -5.34 % | -0.01 1.50 % | -0.01 74.17 % | -0.05 -1 880.77 % | 0.00 0.00 % | 0.00 -8.33 % | 0.00 84.62 % | -0.02 -609.09 % | 0.00 4.35 % | 0.00 -4.55 % | 0.00 85.62 % | -0.02 -595.45 % | 0.00 4.35 % | 0.00 -4.55 % | 0.00 86.50 % | -0.02 -608.70 % | 0.00 4.17 % | 0.00 0.00 % | 0.00 |
| Bénéfice par action | 0.11 111.00 % | -1.00 -534.78 % | 0.23 235.29 % | -0.17 52.78 % | -0.36 -176.92 % | -0.13 -58.92 % | -0.08 -174.36 % | 0.11 -31.25 % | 0.16 -38.46 % | 0.26 52.94 % | 0.17 16 900.00 % | 0.00 -99.52 % | 0.21 -61.11 % | 0.54 74.19 % | 0.31 255.00 % | -0.20 -166.67 % | 0.30 50.00 % | 0.20 -72.60 % | 0.73 92.11 % | 0.38 522.95 % | 0.06 122.59 % | -0.27 -161.36 % | 0.44 656.01 % | 0.06 197.16 % | -0.06 17.27 % | -0.07 -110.49 % | 0.69 4 031.74 % | 0.02 115.18 % | -0.11 -155.00 % | 0.20 66.67 % | 0.12 31.00 % | 0.09 8.27 % | 0.08 184.60 % | -0.10 -127.03 % | 0.37 2 102.38 % | 0.02 135.29 % | -0.05 -11 800.00 % | 0.00 99.86 % | -0.28 -354.55 % | 0.11 361.90 % | -0.04 75.29 % | -0.17 95.79 % | -4.04 -17 976.11 % | 0.02 -81.17 % | 0.12 146.15 % | -0.26 21.21 % | -0.33 -611.21 % | -0.05 96.82 % | -1.46 -356.25 % | -0.32 -14.29 % | -0.28 42.86 % | -0.49 -44.12 % | -0.34 38.18 % | -0.55 -83.33 % | -0.30 72.48 % | -1.09 -3 086.30 % | 0.04 -73.93 % | 0.14 116.47 % | -0.85 -57.41 % | -0.54 -22.73 % | -0.44 -858.61 % | -0.05 88.23 % | -0.39 35.00 % | -0.60 -200.00 % | -0.20 57.45 % | -0.47 72.35 % | -1.70 -553.85 % | -0.26 33.33 % | -0.39 11.36 % | -0.44 70.67 % | -1.50 -154.24 % | -0.59 41.00 % | -1.00 -156.41 % | -0.39 -8.33 % | -0.36 73.33 % | -1.35 -486.96 % | -0.23 -43.75 % | -0.16 | 0.00 100.00 % | -0.36 -200.00 % | -0.12 -65.29 % | -0.07 | 0.00 100.00 % | -0.01 -5.34 % | -0.01 1.50 % | -0.01 74.17 % | -0.05 -1 880.77 % | 0.00 0.00 % | 0.00 -8.33 % | 0.00 84.62 % | -0.02 -609.09 % | 0.00 4.35 % | 0.00 -4.55 % | 0.00 85.62 % | -0.02 -595.45 % | 0.00 4.35 % | 0.00 -4.55 % | 0.00 86.50 % | -0.02 -608.70 % | 0.00 4.17 % | 0.00 0.00 % | 0.00 |
| Bénéfice brut | 103.939 M 32.53 % | 78.428 M -3.29 % | 81.099 M 12.36 % | 72.181 M 56.20 % | 46.210 M 9.04 % | 42.381 M 5.59 % | 40.136 M 51.24 % | 26.538 M 5.13 % | 25.244 M -25.97 % | 34.099 M 9.37 % | 31.179 M 96.99 % | 15.828 M -45.43 % | 29.006 M -41.61 % | 49.680 M -11.09 % | 55.879 M 56.57 % | 35.690 M -11.54 % | 40.345 M -21.05 % | 51.101 M 0.48 % | 50.856 M 9.49 % | 46.449 M 159.68 % | 17.887 M 167.37 % | 6.690 M -71.98 % | 23.877 M 29.09 % | 18.497 M 284.47 % | 4.811 M 347.12 % | 1.076 M 186.17 % | 376.000 K -77.63 % | 1.681 M -77.30 % | 7.406 M -5.20 % | 7.812 M 90.35 % | 4.104 M -48.35 % | 7.946 M -12.17 % | 9.047 M 70.28 % | 5.313 M 29.05 % | 4.117 M -63.54 % | 11.291 M 39.79 % | 8.077 M 7.28 % | 7.529 M 10.14 % | 6.836 M 38.89 % | 4.922 M 110.70 % | 2.336 M 2 616.28 % | 86.000 K 101.26 % | -6.812 M -184.97 % | 8.017 M -28.11 % | 11.151 M 773.37 % | -1.656 M -121.55 % | 7.684 M -7.50 % | 8.307 M 157.33 % | -14.489 M -101.38 % | -7.195 M -174.30 % | -2.623 M -158.29 % | 4.500 M 154.35 % | -8.279 M 21.39 % | -10.532 M -384.19 % | 3.706 M -69.16 % | 12.017 M 92.67 % | 6.237 M 174.76 % | 2.270 M -79.39 % | 11.015 M 277.63 % | -6.201 M -163.05 % | 9.835 M 12.62 % | 8.733 M 73.88 % | 5.023 M 5 215.42 % | 94.490 K | 0.000 100.00 % | -592.381 K 66.89 % | -1.789 M -114.83 % | -832.738 K -515.11 % | -135.381 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Charge d'impôt sur le bénéfice | 23.225 M 26.91 % | 18.300 M -54.66 % | 40.365 M 310.30 % | 9.838 M -54.23 % | 21.496 M 96.51 % | 10.939 M 345.76 % | -4.451 M -156.68 % | 7.853 M 169.07 % | -11.369 M -1 576.49 % | 770.000 K -73.65 % | 2.922 M -40.62 % | 4.921 M -40.21 % | 8.231 M -14.88 % | 9.670 M -29.52 % | 13.720 M -4.44 % | 14.357 M 31.59 % | 10.910 M -32.86 % | 16.249 M 212.94 % | -14.387 M -240.55 % | 10.236 M 9 935.29 % | 102.000 K -99.05 % | 10.720 M 175.31 % | -14.235 M -422.64 % | 4.412 M 2 284.16 % | -202.000 K -141.91 % | 482.000 K -85.35 % | 3.290 M 219.99 % | -2.742 M -171.65 % | 3.827 M 271.19 % | 1.031 M 2 677.50 % | -40.000 K -102.90 % | 1.379 M -53.58 % | 2.971 M 139.21 % | 1.242 M -75.84 % | 5.141 M 104.09 % | 2.519 M 123.91 % | 1.125 M 26.69 % | 888.000 K -90.72 % | 9.565 M 834.08 % | -1.303 M -63.49 % | -797.000 K -124.25 % | 3.286 M 140.39 % | -8.136 M -301.99 % | 4.028 M 48.69 % | 2.709 M 602.60 % | -539.000 K -105.47 % | 9.856 M 2 285.37 % | -451.000 K 97.32 % | -16.856 M -7 358.41 % | -226.000 K 9.96 % | -251.000 K -110.45 % | 2.401 M 268.26 % | -1.427 M -169.95 % | 2.040 M 613.29 % | 286.000 K -69.74 % | 945.000 K 121.08 % | -4.482 M -219.23 % | 3.759 M 9 068.29 % | 41.000 K -97.09 % | 1.407 M -37.88 % | 2.265 M 12.91 % | 2.006 M -68.32 % | 6.332 M 333.31 % | -2.714 M -1 294.17 % | -194.668 K 91.37 % | -2.255 M 43.02 % | -3.957 M -2 782.56 % | -137.276 K -108.05 % | -65.983 K | 0.000 100.00 % | -12.368 M -1 316.82 % | -872.969 K -1 052.00 % | -75.778 K -66.66 % | -45.469 K 5.78 % | -48.257 K -65.13 % | -29.224 K 33.53 % | -43.967 K -618.08 % | -6.123 K -173.22 % | 8.362 K -34.23 % | 12.713 K 462.64 % | 2.260 K 8.60 % | 2.081 K 7.85 % | 1.929 K 386.63 % | 396.451 5.71 % | 375.049 -1.65 % | 381.324 -74.14 % | 1.475 K 1 909.47 % | 73.385 -1.15 % | 74.240 8.97 % | 68.130 -84.73 % | 446.169 608.09 % | 63.010 -4.45 % | 65.941 5.17 % | 62.700 -85.68 % | 437.914 590.59 % | 63.412 -4.03 % | 66.072 4.13 % | 63.452 -86.42 % | 467.208 601.93 % | 66.560 -1.41 % | 67.515 -1.93 % | 68.845 |
| Coût des revenus | 86.497 M 3.74 % | 83.376 M -7.79 % | 90.418 M 7.67 % | 83.976 M -4.76 % | 88.173 M -1.05 % | 89.107 M 5.85 % | 84.186 M 0.11 % | 84.097 M 40.85 % | 59.706 M -5.06 % | 62.888 M -15.78 % | 74.671 M 14.24 % | 65.361 M 1.53 % | 64.378 M 2.85 % | 62.596 M 3.54 % | 60.454 M -6.77 % | 64.841 M -9.09 % | 71.324 M 9.86 % | 64.925 M 30.50 % | 49.750 M 14.74 % | 43.359 M 0.96 % | 42.947 M 2.41 % | 41.936 M -8.39 % | 45.776 M -10.98 % | 51.422 M 12.86 % | 45.563 M 29.51 % | 35.180 M 4.12 % | 33.789 M 7.28 % | 31.495 M -16.97 % | 37.932 M 1.94 % | 37.211 M 7.45 % | 34.630 M 8.62 % | 31.882 M -9.43 % | 35.200 M 18.96 % | 29.589 M -2.06 % | 30.211 M 5.17 % | 28.725 M 1.37 % | 28.338 M 1.49 % | 27.922 M -9.55 % | 30.871 M -14.95 % | 36.297 M 0.00 % | 36.296 M -24.57 % | 48.119 M -26.35 % | 65.333 M -4.73 % | 68.575 M 26.76 % | 54.098 M -18.87 % | 66.683 M -0.90 % | 67.288 M -13.46 % | 77.757 M -18.79 % | 95.745 M -0.04 % | 95.780 M 7.59 % | 89.027 M 30.31 % | 68.318 M -15.52 % | 80.873 M -6.10 % | 86.128 M 4.98 % | 82.044 M 20.44 % | 68.120 M 8.94 % | 62.527 M 21.37 % | 51.519 M 10.27 % | 46.720 M -13.08 % | 53.751 M 87.02 % | 28.741 M 159.91 % | 11.058 M -23.27 % | 14.412 M 108.14 % | 6.924 M | 0.000 -100.00 % | 624.851 K -75.03 % | 2.502 M 5.02 % | 2.382 M 307.24 % | 585.031 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépenses générales et administratives | 10.386 M 7.78 % | 9.636 M 2.54 % | 9.397 M 42.10 % | 6.613 M -7.59 % | 7.156 M -8.93 % | 7.858 M 75.87 % | 4.468 M -31.25 % | 6.499 M -9.23 % | 7.160 M 17.84 % | 6.076 M -13.15 % | 6.996 M 66.02 % | 4.214 M -21.57 % | 5.373 M 10.69 % | 4.854 M -44.75 % | 8.786 M 94.55 % | 4.516 M -24.97 % | 6.019 M 2.19 % | 5.890 M -1.87 % | 6.002 M 23.04 % | 4.878 M 60.20 % | 3.045 M -24.12 % | 4.013 M 37.57 % | 2.917 M 9.58 % | 2.662 M -24.48 % | 3.525 M 36.05 % | 2.591 M 67.81 % | 1.544 M -50.97 % | 3.149 M -7.00 % | 3.386 M 12.53 % | 3.009 M -2.56 % | 3.088 M -8.18 % | 3.363 M 16.81 % | 2.879 M 3.56 % | 2.780 M 18.40 % | 2.348 M 84.74 % | 1.271 M -34.25 % | 1.933 M -14.85 % | 2.270 M 40.91 % | 1.611 M -0.86 % | 1.625 M -30.23 % | 2.329 M -6.01 % | 2.478 M -29.66 % | 3.523 M 4.79 % | 3.362 M 26.92 % | 2.649 M -24.03 % | 3.487 M -38.61 % | 5.680 M 82.87 % | 3.106 M -26.07 % | 4.201 M 26.42 % | 3.323 M -50.96 % | 6.776 M 151.34 % | 2.696 M -26.42 % | 3.664 M -39.19 % | 6.025 M | 0.000 | 0.000 -100.00 % | 6.732 M 0.43 % | 6.703 M -0.34 % | 6.726 M 27.12 % | 5.291 M -48.89 % | 10.353 M 70.90 % | 6.058 M 34.96 % | 4.489 M 58.93 % | 2.824 M 9.19 % | 2.587 M 37.93 % | 1.875 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de vente et de marketing | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -565.360 K 15.27 % | -667.266 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.440 M -32.11 % | 2.121 M 15.33 % | 1.839 M | 0.000 | 0.000 -100.00 % | 2.153 M | 0.000 -100.00 % | 2.340 M 45.07 % | 1.613 M -12.00 % | 1.833 M 29.82 % | 1.412 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres dépenses | 2.612 M 89.83 % | 1.376 M -70.00 % | 4.587 M -0.35 % | 4.603 M 1 327.72 % | -374.922 K 10.55 % | -419.120 K 93.65 % | -6.603 M -232.40 % | 4.987 M 57.47 % | 3.167 M 705.54 % | -523.000 K 52.37 % | -1.098 M -132.97 % | 3.330 M 1 535.34 % | -232.000 K -222.11 % | 190.000 K 116.37 % | -1.161 M -510.25 % | 283.000 K 844.74 % | -38.000 K 90.80 % | -413.000 K -193.86 % | 440.000 K 270.54 % | -258.000 K 59.11 % | -631.000 K -378.03 % | -132.000 K 92.52 % | -1.765 M -388.87 % | 611.000 K -16.98 % | 736.000 K 1 214.29 % | 56.000 K -97.33 % | 2.096 M 315.86 % | -971.000 K -161.02 % | -372.000 K 42.68 % | -649.000 K 66.37 % | -1.930 M -1 607.96 % | -113.000 K | 0.000 100.00 % | -446.000 K -245.75 % | 306.000 K -64.42 % | 860.000 K 150.29 % | -1.710 M -118.67 % | -782.000 K 89.27 % | -7.289 M -441.89 % | 2.132 M 825.17 % | -294.000 K -132.41 % | 907.000 K 237.84 % | -658.000 K -571.43 % | -98.000 K | 0.000 100.00 % | -384.000 K 86.87 % | -2.924 M -632.60 % | 549.000 K 18.32 % | 464.000 K 525.69 % | -109.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.433 M 114.15 % | 2.070 M 164.95 % | -3.187 M -191.55 % | 3.481 M 860.30 % | -457.847 K 84.46 % | -2.947 M | 0.000 100.00 % | -10.843 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépenses de fonctionnement | 12.998 M 18.03 % | 11.012 M -21.25 % | 13.984 M 24.68 % | 11.216 M 61.02 % | 6.966 M -8.47 % | 7.610 M -19.23 % | 9.422 M -16.72 % | 11.313 M -3.38 % | 11.709 M 1.80 % | 11.502 M -43.39 % | 20.319 M 192.99 % | 6.935 M -13.59 % | 8.026 M -25.53 % | 10.778 M -14.26 % | 12.570 M 36.65 % | 9.199 M -7.81 % | 9.978 M 10.69 % | 9.014 M 9.00 % | 8.270 M 11.55 % | 7.414 M 56.28 % | 4.744 M -19.10 % | 5.864 M 23.45 % | 4.750 M 12.40 % | 4.226 M -23.04 % | 5.491 M 15.04 % | 4.773 M 24.59 % | 3.831 M -37.16 % | 6.096 M 6.04 % | 5.749 M 10.56 % | 5.200 M -26.27 % | 7.053 M 288.33 % | -3.745 M -180.18 % | 4.671 M 6.04 % | 4.405 M 115.93 % | 2.040 M -65.60 % | 5.931 M 53.06 % | 3.875 M 23.88 % | 3.128 M -12.16 % | 3.561 M 59.04 % | 2.239 M -17.41 % | 2.711 M 0.78 % | 2.690 M -17.89 % | 3.276 M -23.30 % | 4.271 M 20.51 % | 3.544 M -23.37 % | 4.625 M 644.77 % | 621.000 K -86.77 % | 4.694 M -24.79 % | 6.241 M 24.05 % | 5.031 M -52.73 % | 10.644 M 111.53 % | 5.032 M -3.04 % | 5.190 M -48.78 % | 10.133 M 21.27 % | 8.356 M -13.93 % | 9.708 M -0.89 % | 9.795 M -9.82 % | 10.862 M -18.45 % | 13.319 M 4.28 % | 12.772 M -25.68 % | 17.184 M 51.25 % | 11.361 M 44.44 % | 7.865 M 27.00 % | 6.193 M 31.13 % | 4.723 M 168.90 % | -6.854 M -126.04 % | 26.320 M 613.78 % | 3.687 M -38.99 % | 6.044 M -24.34 % | 7.989 M 5 632.36 % | -144.404 K -101.68 % | 8.575 M 339.77 % | 1.950 M 204.12 % | 641.147 K 34.41 % | 477.017 K -77.89 % | 2.158 M 590.53 % | 312.479 K 16.52 % | 268.177 K 3 107.11 % | 8.362 K -34.23 % | 12.713 K 462.64 % | 2.260 K 8.60 % | 2.081 K 7.85 % | 1.929 K 386.63 % | 396.451 5.71 % | 375.049 -1.65 % | 381.324 -74.14 % | 1.475 K 1 909.47 % | 73.385 -1.15 % | 74.240 8.97 % | 68.130 -84.73 % | 446.169 608.09 % | 63.010 -4.45 % | 65.941 5.17 % | 62.700 -85.68 % | 437.914 590.59 % | 63.412 -4.03 % | 66.072 4.13 % | 63.452 -86.42 % | 467.208 601.93 % | 66.560 -1.41 % | 67.515 -1.93 % | 68.845 |
| Coût et dépenses | 99.495 M 5.41 % | 94.388 M -9.59 % | 104.402 M 9.68 % | 95.192 M 0.06 % | 95.138 M -1.63 % | 96.717 M 3.32 % | 93.608 M -1.89 % | 95.410 M 59.80 % | 59.706 M -19.74 % | 74.390 M -21.69 % | 94.990 M 31.39 % | 72.296 M -0.15 % | 72.404 M -1.32 % | 73.374 M 0.48 % | 73.024 M -1.37 % | 74.040 M -8.93 % | 81.302 M 9.96 % | 73.939 M 27.44 % | 58.020 M 14.27 % | 50.773 M 6.46 % | 47.691 M -0.23 % | 47.800 M -5.40 % | 50.526 M -9.20 % | 55.648 M 9.00 % | 51.054 M 27.79 % | 39.953 M 6.20 % | 37.620 M 0.08 % | 37.591 M -13.94 % | 43.681 M 2.99 % | 42.411 M 1.75 % | 41.683 M 48.14 % | 28.137 M -29.43 % | 39.871 M 17.29 % | 33.994 M 5.40 % | 32.251 M -6.94 % | 34.656 M 7.58 % | 32.213 M 3.75 % | 31.050 M -9.82 % | 34.432 M -10.65 % | 38.536 M -1.21 % | 39.007 M -23.23 % | 50.809 M -25.94 % | 68.609 M -5.82 % | 72.846 M 26.38 % | 57.642 M -19.16 % | 71.308 M 5.01 % | 67.909 M -17.64 % | 82.451 M -19.15 % | 101.986 M 1.17 % | 100.811 M 1.14 % | 99.671 M 35.88 % | 73.350 M -14.77 % | 86.063 M -10.59 % | 96.261 M 6.48 % | 90.400 M 16.15 % | 77.828 M 7.61 % | 72.322 M 15.94 % | 62.381 M 3.90 % | 60.039 M -9.75 % | 66.523 M 44.85 % | 45.925 M 104.85 % | 22.419 M 0.64 % | 22.277 M 69.83 % | 13.117 M 177.74 % | 4.723 M 175.81 % | -6.230 M -121.61 % | 28.822 M 374.84 % | 6.070 M -8.44 % | 6.629 M -17.02 % | 7.989 M 5 632.36 % | -144.404 K -101.68 % | 8.575 M 339.77 % | 1.950 M 204.12 % | 641.147 K 34.41 % | 477.017 K -77.89 % | 2.158 M 590.53 % | 312.479 K 16.52 % | 268.177 K 3 107.11 % | 8.362 K -34.23 % | 12.713 K 462.64 % | 2.260 K 8.60 % | 2.081 K 7.85 % | 1.929 K 386.63 % | 396.451 5.71 % | 375.049 -1.65 % | 381.324 -74.14 % | 1.475 K 1 909.47 % | 73.385 -1.15 % | 74.240 8.97 % | 68.130 -84.73 % | 446.169 608.09 % | 63.010 -4.45 % | 65.941 5.17 % | 62.700 -85.68 % | 437.914 590.59 % | 63.412 -4.03 % | 66.072 4.13 % | 63.452 -86.42 % | 467.208 601.93 % | 66.560 -1.41 % | 67.515 -1.93 % | 68.845 |
| Frais de recherche et de développement | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais de vente, frais généraux et administratifs | 10.386 M 7.78 % | 9.636 M 2.54 % | 9.397 M 42.10 % | 6.613 M 0.34 % | 6.591 M -8.35 % | 7.191 M 60.94 % | 4.468 M -31.25 % | 6.499 M -9.23 % | 7.160 M 17.84 % | 6.076 M -13.15 % | 6.996 M 66.02 % | 4.214 M -21.57 % | 5.373 M 10.69 % | 4.854 M -44.75 % | 8.786 M 94.55 % | 4.516 M -24.97 % | 6.019 M 2.19 % | 5.890 M -1.87 % | 6.002 M 23.04 % | 4.878 M 60.20 % | 3.045 M -24.12 % | 4.013 M 37.57 % | 2.917 M -28.89 % | 4.102 M -27.35 % | 5.646 M 27.45 % | 4.430 M 186.92 % | 1.544 M -50.97 % | 3.149 M -43.15 % | 5.539 M 84.08 % | 3.009 M -44.57 % | 5.428 M 9.08 % | 4.976 M 5.60 % | 4.712 M 12.40 % | 4.192 M 78.53 % | 2.348 M 84.74 % | 1.271 M -34.25 % | 1.933 M -14.85 % | 2.270 M 40.91 % | 1.611 M -0.86 % | 1.625 M -30.23 % | 2.329 M -6.01 % | 2.478 M -29.66 % | 3.523 M 4.79 % | 3.362 M 26.92 % | 2.649 M -24.03 % | 3.487 M -38.61 % | 5.680 M 82.87 % | 3.106 M -26.07 % | 4.201 M 26.42 % | 3.323 M -50.96 % | 6.776 M 151.34 % | 2.696 M -26.42 % | 3.664 M -39.19 % | 6.025 M 38.54 % | 4.349 M -35.73 % | 6.767 M 0.52 % | 6.732 M 0.43 % | 6.703 M -0.34 % | 6.726 M 27.12 % | 5.291 M -48.89 % | 10.353 M 70.90 % | 6.058 M 34.96 % | 4.489 M 58.93 % | 2.824 M 9.19 % | 2.587 M 37.93 % | 1.875 M -15.83 % | 2.228 M -39.01 % | 3.653 M -39.36 % | 6.024 M -24.45 % | 7.974 M 11 201.03 % | -71.828 K -100.84 % | 8.555 M 338.34 % | 1.952 M 244.31 % | 566.811 K 65.68 % | 342.122 K -84.04 % | 2.143 M 666.14 % | 279.742 K 25.38 % | 223.118 K 2 568.25 % | 8.362 K -34.23 % | 12.713 K 462.64 % | 2.260 K 8.60 % | 2.081 K 7.85 % | 1.929 K 386.63 % | 396.451 5.71 % | 375.049 -1.65 % | 381.324 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Revenu d'intérêts | 1.374 M -22.62 % | 1.776 M -30.05 % | 2.538 M 69.00 % | 1.502 M 250.19 % | 428.911 K -49.49 % | 849.189 K -62.86 % | 2.286 M 79.81 % | 1.272 M 115.65 % | 589.683 K 11.25 % | 530.040 K -75.14 % | 2.132 M 216.79 % | 673.000 K -63.93 % | 1.866 M 860.08 % | 194.358 K -85.89 % | 1.377 M 6 785.00 % | 20.000 K -95.17 % | 414.454 K -59.64 % | 1.027 M -57.42 % | 2.412 M 8.16 % | 2.230 M 26.92 % | 1.757 M 73.96 % | 1.010 M -44.60 % | 1.823 M 44.68 % | 1.260 M 60.31 % | 786.000 K | 0.000 -100.00 % | 193.000 K -78.29 % | 889.000 K | 0.000 -100.00 % | 680.000 K 77.08 % | 384.000 K | 0.000 -100.00 % | 131.879 K -60.54 % | 334.203 K 63.83 % | 204.000 K -21.24 % | 259.000 K 28.86 % | 201.000 K -36.19 % | 315.000 K -74.76 % | 1.248 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.316 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 638.000 K 1 081.48 % | 54.000 K 170.00 % | 20.000 K | 0.000 -100.00 % | 71.000 K 162.96 % | 27.000 K | 0.000 100.00 % | -258.000 K -1 457.89 % | 19.000 K -74.32 % | 74.000 K -55.15 % | 165.000 K | 0.000 -100.00 % | 465.000 K 168.79 % | 173.000 K 66.35 % | 104.000 K -79.29 % | 502.208 K 223.38 % | 155.299 K 339.75 % | 35.315 K -49.90 % | 70.483 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Frais d'intérêts | 6.556 M -10.53 % | 7.328 M -32.73 % | 10.893 M 2.79 % | 10.597 M 72.82 % | 6.132 M -1.07 % | 6.198 M -30.72 % | 8.947 M 84.14 % | 4.859 M 155.61 % | 1.901 M -53.43 % | 4.081 M | 0.000 -100.00 % | 1.954 M -34.08 % | 2.964 M 38.97 % | 2.133 M | 0.000 -100.00 % | 2.673 M 79.25 % | 1.491 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 824.000 K | 0.000 | 0.000 -100.00 % | 525.000 K | 0.000 -100.00 % | 384.000 K -48.25 % | 742.000 K 91.73 % | 387.000 K -42.92 % | 678.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 852.000 K 84.82 % | 461.000 K -64.01 % | 1.281 M -22.36 % | 1.650 M 94.12 % | 850.000 K | 0.000 -100.00 % | 277.000 K 15.90 % | 239.000 K -89.36 % | 2.246 M | 0.000 -100.00 % | 1.731 M 140.75 % | 719.000 K -7.23 % | 775.000 K | 0.000 -100.00 % | 1.542 M 46.02 % | 1.056 M 261.64 % | 292.000 K -78.32 % | 1.347 M 17.33 % | 1.148 M 378.33 % | 240.000 K -81.38 % | 1.289 M 103.63 % | 633.000 K 22.44 % | 517.000 K -1.90 % | 527.000 K 138.46 % | 221.000 K -2.78 % | 227.316 K 147.94 % | 91.683 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dépréciation et amortissement | 15.283 M 8.68 % | 14.063 M -0.76 % | 14.170 M -24.24 % | 18.704 M 10.57 % | 16.916 M -7.05 % | 18.199 M 73.98 % | 10.460 M -28.39 % | 14.607 M 9.71 % | 13.314 M -4.97 % | 14.011 M -29.70 % | 19.930 M 106.36 % | 9.658 M -2.35 % | 9.891 M -0.09 % | 9.900 M -23.07 % | 12.869 M 28.54 % | 10.011 M -0.46 % | 10.058 M -3.62 % | 10.435 M 22.91 % | 8.490 M 51.15 % | 5.617 M -3.02 % | 5.792 M 15.63 % | 5.009 M -32.42 % | 7.412 M 27.60 % | 5.809 M 18.14 % | 4.917 M -18.96 % | 6.067 M 80.73 % | 3.357 M -12.42 % | 3.833 M -5.98 % | 4.077 M 0.22 % | 4.068 M -47.90 % | 7.808 M 208.74 % | 2.529 M -9.68 % | 2.800 M 0.79 % | 2.778 M -20.15 % | 3.479 M 57.56 % | 2.208 M 42.73 % | 1.547 M -28.45 % | 2.162 M 20.71 % | 1.791 M 37.45 % | 1.303 M -31.35 % | 1.898 M 2.87 % | 1.845 M -73.16 % | 6.873 M 23.66 % | 5.558 M 62.85 % | 3.413 M -60.56 % | 8.653 M 190.95 % | 2.974 M -78.24 % | 13.667 M -26.81 % | 18.674 M -4.44 % | 19.542 M 12.07 % | 17.438 M 60.62 % | 10.857 M -26.03 % | 14.677 M 7.95 % | 13.596 M -30.94 % | 19.688 M 34.76 % | 14.610 M 6.61 % | 13.704 M 14.90 % | 11.927 M 1 425.19 % | 782.000 K -5.33 % | 826.000 K -86.49 % | 6.116 M 239.97 % | 1.799 M -42.86 % | 3.149 M 1 094.56 % | 263.585 K 35.19 % | 194.976 K 21.28 % | 160.766 K -78.38 % | 743.544 K 2 054.45 % | 34.512 K 73.11 % | 19.936 K 53.38 % | 12.998 K 748.29 % | -2.005 K 70.80 % | -6.867 K -215.17 % | 5.962 K -10.97 % | 6.696 K 8.96 % | 6.146 K 0.34 % | 6.125 K 2 545.25 % | 231.556 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Résultat d'exploitation | 90.941 M 34.90 % | 67.416 M 0.45 % | 67.115 M 10.09 % | 60.965 M 55.35 % | 39.245 M 12.87 % | 34.771 M 10.06 % | 31.592 M 90.65 % | 16.571 M 45.76 % | 11.369 M -52.34 % | 23.856 M 31.77 % | 18.104 M 139.06 % | 7.573 M -64.62 % | 21.404 M -45.85 % | 39.530 M -9.89 % | 43.871 M 656.40 % | 5.800 M -81.08 % | 30.663 M -28.22 % | 42.718 M 1.33 % | 42.159 M 7.38 % | 39.260 M 186.65 % | 13.696 M 916.78 % | 1.347 M -93.51 % | 20.743 M 42.95 % | 14.511 M 2 752.83 % | -547.000 K 83.69 % | -3.354 M -106.74 % | 49.769 M 1 277.69 % | -4.226 M -327.82 % | 1.855 M -33.77 % | 2.801 M -58.79 % | 6.797 M 128.86 % | 2.970 M -33.79 % | 4.486 M 258.88 % | 1.250 M -41.09 % | 2.122 M -51.24 % | 4.352 M 20.52 % | 3.611 M -17.95 % | 4.401 M 220.25 % | -3.660 M -236.41 % | 2.683 M 815.47 % | -375.000 K 77.90 % | -1.697 M 98.85 % | -148.023 M -3 371.23 % | 4.525 M -46.71 % | 8.491 M 256.98 % | -5.409 M -316.01 % | 2.504 M 159.89 % | -4.181 M 94.48 % | -75.694 M -567.67 % | -11.337 M -42.12 % | -7.977 M -617.36 % | -1.112 M 91.74 % | -13.469 M 34.82 % | -20.665 M -344.41 % | -4.650 M 87.16 % | -36.225 M -918.13 % | -3.558 M 58.59 % | -8.592 M 68.48 % | -27.261 M -43.68 % | -18.973 M -158.17 % | -7.349 M -179.64 % | -2.628 M 76.13 % | -11.010 M -80.52 % | -6.099 M -29.13 % | -4.723 M -135.81 % | 13.187 M 146.91 % | -28.109 M -521.86 % | -4.520 M 26.85 % | -6.180 M 22.65 % | -7.989 M -5 632.38 % | 144.404 K 101.68 % | -8.575 M -339.77 % | -1.950 M -204.12 % | -641.148 K -10.27 % | -581.446 K 73.05 % | -2.158 M -590.53 % | -312.480 K -16.52 % | -268.177 K -3 107.11 % | -8.362 K 34.23 % | -12.713 K -462.65 % | -2.260 K -8.60 % | -2.081 K -7.85 % | -1.929 K -386.63 % | -396.451 -5.71 % | -375.049 1.65 % | -381.324 74.14 % | -1.475 K -1 909.47 % | -73.385 1.15 % | -74.240 -8.97 % | -68.130 84.73 % | -446.169 -608.09 % | -63.010 4.45 % | -65.941 -5.17 % | -62.700 85.68 % | -437.914 -590.59 % | -63.412 4.03 % | -66.072 -4.13 % | -63.452 86.42 % | -467.208 -601.93 % | -66.560 1.41 % | -67.515 1.93 % | -68.845 |
| Ratio de résultat d'exploitation | 0.48 14.61 % | 0.42 6.48 % | 0.39 0.23 % | 0.39 33.68 % | 0.29 10.44 % | 0.26 4.06 % | 0.25 69.66 % | 0.15 11.92 % | 0.13 -45.59 % | 0.25 43.81 % | 0.17 83.36 % | 0.09 -59.30 % | 0.23 -34.90 % | 0.35 -6.64 % | 0.38 553.65 % | 0.06 -78.99 % | 0.27 -25.42 % | 0.37 -12.14 % | 0.42 -4.14 % | 0.44 94.17 % | 0.23 712.73 % | 0.03 -90.70 % | 0.30 43.49 % | 0.21 2 011.27 % | -0.01 88.26 % | -0.09 -106.35 % | 1.46 1 243.59 % | -0.13 -411.33 % | 0.04 -34.23 % | 0.06 -64.55 % | 0.18 135.32 % | 0.07 -26.45 % | 0.10 183.08 % | 0.04 -42.06 % | 0.06 -43.16 % | 0.11 9.68 % | 0.10 -20.12 % | 0.12 227.90 % | -0.10 -249.12 % | 0.07 770.56 % | -0.01 72.43 % | -0.04 98.61 % | -2.53 -4 381.37 % | 0.06 -54.60 % | 0.13 256.45 % | -0.08 -349.05 % | 0.03 168.75 % | -0.05 94.79 % | -0.93 -627.89 % | -0.13 -38.62 % | -0.09 -504.56 % | -0.02 91.77 % | -0.19 32.13 % | -0.27 -404.10 % | -0.05 88.00 % | -0.45 -773.64 % | -0.05 67.61 % | -0.16 66.17 % | -0.47 -18.34 % | -0.40 -109.45 % | -0.19 -43.47 % | -0.13 76.56 % | -0.57 34.81 % | -0.87 | 0.00 -100.00 % | 406.12 1 130.29 % | -39.42 -1 251.44 % | -2.92 78.78 % | -13.74 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total autres revenus dépenses net | -59.569 M 51.32 % | -122.365 M -1 110.82 % | -10.106 M 83.97 % | -63.050 M -44.88 % | -43.520 M -31.88 % | -33.000 M 21.34 % | -41.951 M -4 274.45 % | -959.000 K -396.90 % | 323.000 K 111.35 % | -2.845 M 0.84 % | -2.869 M -109.42 % | -1.370 M 83.37 % | -8.239 M -194.60 % | 8.709 M 215.06 % | -7.569 M 75.48 % | -30.867 M -980.42 % | 3.506 M 128.03 % | -12.510 M -1 325.27 % | 1.021 M 123.02 % | -4.435 M 52.56 % | -9.348 M -12.75 % | -8.291 M -164.30 % | -3.137 M 50.21 % | -6.300 M -106.15 % | -3.056 M -360.24 % | -664.000 K -103.29 % | 20.199 M 770.27 % | 2.321 M 169.12 % | -3.358 M -135.31 % | 9.510 M 143.04 % | 3.913 M 30.30 % | 3.003 M 10.12 % | 2.727 M 154.20 % | -5.031 M -121.53 % | 23.372 M 2 226.66 % | -1.099 M 75.76 % | -4.534 M -28.41 % | -3.531 M -170.37 % | -1.306 M -253.47 % | 851.000 K 143.78 % | -1.944 M -3 510.53 % | 57.000 K 100.17 % | -34.163 M -12 344.80 % | 279.000 K 115.83 % | -1.762 M 58.08 % | -4.203 M -108.02 % | 52.389 M 994.16 % | -5.859 M 87.32 % | -46.205 M -4 450.75 % | 1.062 M 154.32 % | -1.955 M 85.44 % | -13.425 M -2 609.35 % | 535.000 K -86.70 % | 4.022 M 177.57 % | -5.185 M -5 415.96 % | -94.000 K -129.19 % | 322.000 K -98.07 % | 16.714 M 1 031.62 % | 1.477 M -52.63 % | 3.118 M 234.75 % | -2.314 M -213.93 % | 2.031 M -74.60 % | 7.997 M 204.26 % | -7.671 M -666.96 % | 1.353 M 105.49 % | -24.659 M -368.62 % | -5.262 M -3 014.28 % | -168.964 K -115.89 % | 1.063 M 15.34 % | 921.640 K 102.71 % | -33.977 M -123 009.29 % | -27.599 K -5 104.91 % | 551.433 101.68 % | -32.773 K 66.68 % | -98.369 K -4 572.26 % | 2.200 K 107.56 % | -29.076 K -294.80 % | 14.926 K 78.50 % | 8.362 K -34.23 % | 12.713 K 462.64 % | 2.260 K 8.60 % | 2.081 K 7.85 % | 1.929 K 386.63 % | 396.451 5.71 % | 375.049 -1.65 % | 381.324 -74.14 % | 1.475 K 1 909.47 % | 73.385 -1.15 % | 74.240 8.97 % | 68.130 -84.73 % | 446.169 608.09 % | 63.010 -4.45 % | 65.941 5.17 % | 62.700 -85.68 % | 437.914 590.59 % | 63.412 -4.03 % | 66.072 4.13 % | 63.452 -86.42 % | 467.208 601.93 % | 66.560 -1.41 % | 67.515 -1.93 % | 68.845 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dette nette | 207.169 M 7.61 % | 192.510 M 67.17 % | 115.159 M -64.87 % | 327.767 M 105.56 % | 159.454 M 19.97 % | 132.914 M -1.51 % | 134.948 M 12.67 % | 119.772 M -7.95 % | 130.118 M -4.41 % | 136.117 M 8.55 % | 125.393 M 42.14 % | 88.219 M 7 718.22 % | -1.158 M 91.72 % | -13.985 M -495.36 % | -2.349 M 63.33 % | -6.405 M -54.30 % | -4.151 M 92.86 % | -58.118 M -30.87 % | -44.409 M -207.33 % | -14.450 M -131.31 % | 46.150 M 9.94 % | 41.979 M 927.89 % | 4.084 M -82.03 % | 22.731 M -10.62 % | 25.432 M 4.17 % | 24.415 M 21.50 % | 20.094 M 396.03 % | 4.051 M 158.42 % | -6.934 M 43.46 % | -12.263 M -186.20 % | 14.227 M -12.70 % | 16.297 M 28.34 % | 12.698 M -10.48 % | 14.184 M 52.19 % | 9.320 M -41.88 % | 16.035 M -20.36 % | 20.135 M 80.20 % | 11.174 M 37.41 % | 8.132 M -24.41 % | 10.758 M -37.04 % | 17.087 M -34.99 % | 26.283 M 11.36 % | 23.602 M 39.51 % | 16.918 M -48.55 % | 32.882 M -11.62 % | 37.206 M 16.74 % | 31.870 M -13.79 % | 36.970 M -17.15 % | 44.621 M -2.77 % | 45.894 M 100.26 % | 22.917 M 41.28 % | 16.221 M 333.14 % | 3.745 M -31.88 % | 5.498 M 275.99 % | -3.124 M -130.38 % | -1.356 M -330.48 % | -315.000 K 96.61 % | -9.301 M -133.49 % | 27.770 M 330.34 % | 6.453 M 130.83 % | -20.931 M 72.61 % | -76.421 M -583.67 % | -11.178 M 37.68 % | -17.935 M 41.08 % | -30.442 M -2.70 % | -29.641 M 9.43 % | -32.729 M 38.97 % | -53.626 M 32.90 % | -79.915 M 9.12 % | -87.932 M -68.26 % | -52.258 M 46.39 % | -97.473 M -565.14 % | -14.655 M -225.07 % | -4.508 M 20.25 % | -5.653 M -217.16 % | -1.782 M 77.97 % | -8.090 M -184.18 % | -2.847 M -11 261.44 % | -25.057 K 47.69 % | -47.901 K -5.85 % | -45.253 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investissements totaux | 0.000 | 0.000 -100.00 % | 207.010 M 12.86 % | 183.416 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 52.928 M -1.95 % | 53.979 M -0.69 % | 54.353 M 0.72 % | 53.963 M 5 778.32 % | 918.000 K -19.40 % | 1.139 M -0.70 % | 1.147 M 23.07 % | 932.000 K 42.51 % | 654.000 K 37.39 % | 476.000 K -55.93 % | 1.080 M -88.35 % | 9.269 M 21.99 % | 7.598 M 28.43 % | 5.916 M 596.82 % | 849.000 K 4.69 % | 811.000 K 1.63 % | 798.000 K -82.59 % | 4.584 M -54.83 % | 10.148 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.002 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 559.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.603 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 45.093 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.158 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette totale | 375.107 M -3.96 % | 390.576 M 1.36 % | 385.348 M 13.15 % | 340.559 M -3.08 % | 351.388 M 0.95 % | 348.072 M -6.49 % | 372.243 M 24.60 % | 298.761 M 24.38 % | 240.192 M 0.28 % | 239.517 M -5.44 % | 253.294 M 21.12 % | 209.135 M -3.53 % | 216.780 M 20.54 % | 179.844 M 13.01 % | 159.141 M 0.44 % | 158.443 M 69.44 % | 93.510 M 0.92 % | 92.656 M 26.29 % | 73.369 M 2.95 % | 71.268 M -1.75 % | 72.540 M 1.20 % | 71.677 M 66.87 % | 42.954 M -7.50 % | 46.439 M 14.82 % | 40.444 M -6.51 % | 43.260 M 41.37 % | 30.601 M -9.42 % | 33.783 M 10.07 % | 30.691 M 52.18 % | 20.167 M -22.48 % | 26.016 M -2.86 % | 26.781 M -6.12 % | 28.526 M 11.85 % | 25.504 M 27.31 % | 20.033 M -8.95 % | 22.003 M -4.98 % | 23.155 M 38.40 % | 16.731 M 60.98 % | 10.393 M -30.52 % | 14.958 M -31.05 % | 21.695 M -20.67 % | 27.349 M -12.99 % | 31.433 M 22.78 % | 25.602 M -30.67 % | 36.929 M -19.59 % | 45.927 M -2.76 % | 47.229 M -18.46 % | 57.921 M -0.43 % | 58.171 M -2.40 % | 59.602 M 84.90 % | 32.234 M 4.08 % | 30.969 M 24.18 % | 24.939 M 28.27 % | 19.443 M 0.57 % | 19.332 M 0.58 % | 19.220 M 0.30 % | 19.162 M | 0.000 -100.00 % | 64.247 M 0.00 % | 64.247 M 0.00 % | 64.247 M 149.02 % | 25.800 M 0.00 % | 25.800 M -0.16 % | 25.842 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cumul des autres pertes du résultat global | -4.812 M -33.41 % | -3.607 M -399.19 % | -722.569 K -130.66 % | 2.357 M 6.09 % | 2.222 M -42.65 % | 3.874 M -25.20 % | 5.179 M -9.96 % | 5.752 M -22.51 % | 7.423 M 17.19 % | 6.334 M 33.66 % | 4.739 M -30.91 % | 6.859 M 10.83 % | 6.189 M 15.12 % | 5.376 M 26.91 % | 4.236 M -18.46 % | 5.195 M 62.14 % | 3.204 M -33.55 % | 4.822 M 1.05 % | 4.772 M 7.48 % | 4.440 M -1.57 % | 4.511 M -19.50 % | 5.604 M 4.18 % | 5.379 M -17.20 % | 6.496 M 1.52 % | 6.399 M -0.57 % | 6.436 M 0.14 % | 6.427 M 15.22 % | 5.578 M -6.96 % | 5.995 M 0.71 % | 5.953 M 159.30 % | -10.039 M -24.72 % | -8.049 M 7.06 % | -8.660 M -11.25 % | -7.784 M -0.99 % | -7.708 M -0.81 % | -7.646 M -2.12 % | -7.487 M -1.05 % | -7.409 M -6.57 % | -6.952 M 9.15 % | -7.652 M -119.26 % | -3.490 M 14.02 % | -4.059 M -357.09 % | -888.000 K -572.34 % | 188.000 K -90.84 % | 2.052 M 1.99 % | 2.012 M 76.18 % | 1.142 M -25.70 % | 1.537 M -12.17 % | 1.750 M -32.33 % | 2.586 M 13.52 % | 2.278 M -3.88 % | 2.370 M -9.54 % | 2.620 M -20.05 % | 3.277 M -5.01 % | 3.450 M -15.54 % | 4.085 M -36.37 % | 6.420 M -15.90 % | 7.634 M 139.34 % | -19.403 M -3.97 % | -18.663 M 8.40 % | -20.374 M 5.39 % | -21.535 M 0.00 % | -21.535 M -4 818.54 % | -437.833 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 40.942 M 221.55 % | 12.733 M 289.79 % | 3.267 M 6.45 % | 3.069 M -6.06 % | 3.267 M 119.12 % | 1.491 M 876.37 % | 152.684 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Bénéfices non répartis | -544.364 M -4.14 % | -522.700 M -21.24 % | -431.118 M -0.16 % | -430.408 M -2.86 % | -418.424 M -14.01 % | -366.992 M 8.59 % | -401.468 M -20.13 % | -334.187 M 2.27 % | -341.946 M 0.37 % | -343.214 M 5.16 % | -361.873 M 0.62 % | -364.125 M 0.02 % | -364.195 M 1.29 % | -368.954 M 9.60 % | -408.120 M -0.70 % | -405.294 M -3.73 % | -390.713 M 5.23 % | -412.256 M -12.64 % | -365.991 M 13.59 % | -423.558 M 5.49 % | -448.147 M 0.88 % | -452.132 M -4.07 % | -434.468 M 5.79 % | -461.149 M 0.82 % | -464.948 M -0.85 % | -461.034 M -1.04 % | -456.311 M 9.01 % | -501.490 M 0.17 % | -502.327 M -1.07 % | -496.997 M 2.22 % | -508.277 M 1.22 % | -514.576 M 0.88 % | -519.170 M 0.82 % | -523.455 M -0.96 % | -518.458 M 3.78 % | -538.846 M 0.12 % | -539.503 M -0.38 % | -537.475 M 0.00 % | -537.480 M -2.27 % | -525.541 M 0.92 % | -530.395 M -0.28 % | -528.907 M -1.13 % | -523.019 M -36.02 % | -384.515 M 0.20 % | -385.291 M 1.01 % | -389.236 M -2.32 % | -380.405 M -2.35 % | -371.673 M -0.49 % | -369.877 M -15.66 % | -319.799 M -3.54 % | -308.861 M -3.24 % | -299.180 M -6.00 % | -282.242 M -4.25 % | -270.735 M -7.41 % | -252.052 M -4.18 % | -241.931 M -18.21 % | -204.667 M 0.61 % | -205.913 M -14.51 % | -179.824 M -16.77 % | -153.999 M -12.10 % | -137.374 M -10.74 % | -124.046 M -1.03 % | -122.776 M -11.39 % | -110.223 M -15.16 % | -95.712 M -14.12 % | -83.869 M -8.23 % | -77.493 M -67.95 % | -46.142 M -6.67 % | -43.257 M -14.50 % | -37.780 M -18.35 % | -31.922 M -313.56 % | -7.719 M -20.98 % | -6.380 M -53.42 % | -4.159 M -19.03 % | -3.494 M -17.27 % | -2.979 M -248.55 % | -854.755 K -60.52 % | -532.506 K -85.89 % | -286.459 K -3.11 % | -277.816 K -10.42 % | -251.602 K 0.36 % | -252.504 K -0.20 % | -251.998 K -5.70 % | -238.416 K -5.88 % | -225.170 K 1.48 % | -228.557 K 0.94 % | -230.718 K -4.94 % | -219.860 K 0.35 % | -220.633 K -9.00 % | -202.406 K -7.29 % | -188.646 K -1.05 % | -186.691 K 4.09 % | -194.651 K -4.85 % | -185.647 K 0.15 % | -185.924 K 0.71 % | -187.247 K 3.99 % | -195.037 K -4.20 % | -187.175 K 4.85 % | -196.724 K |
| Actions ordinaires | 633.271 M 3.73 % | 610.503 M 1.89 % | 599.200 M -0.62 % | 602.909 M -0.98 % | 608.888 M -0.45 % | 611.668 M -6.70 % | 655.613 M 7.12 % | 612.036 M 0.00 % | 612.036 M 0.01 % | 611.983 M 0.00 % | 611.975 M 0.02 % | 611.831 M -0.66 % | 615.922 M -0.84 % | 621.115 M 0.00 % | 621.115 M 0.00 % | 621.115 M 0.00 % | 621.115 M 0.00 % | 621.092 M 0.49 % | 618.063 M 0.01 % | 618.016 M 8.55 % | 569.327 M 0.01 % | 569.286 M 0.00 % | 569.285 M 0.00 % | 569.285 M 0.00 % | 569.285 M 0.00 % | 569.285 M 0.04 % | 569.052 M 0.00 % | 569.044 M 0.00 % | 569.044 M 0.00 % | 569.044 M 3.80 % | 548.217 M 0.00 % | 548.217 M 0.01 % | 548.160 M 0.02 % | 548.044 M 0.00 % | 548.044 M 0.52 % | 545.217 M 0.39 % | 543.104 M 0.08 % | 542.677 M 0.01 % | 542.649 M 0.00 % | 542.649 M 0.01 % | 542.612 M 0.92 % | 537.684 M 0.00 % | 537.684 M 0.02 % | 537.603 M 0.00 % | 537.603 M 0.00 % | 537.603 M 0.00 % | 537.603 M 0.03 % | 537.449 M 0.00 % | 537.449 M 0.00 % | 537.449 M 0.00 % | 537.449 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 332.272 M 76.38 % | 188.382 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 187.738 K -0.38 % | 188.461 K 8.97 % | 172.950 K 7.26 % | 161.247 K 0.81 % | 159.953 K -4.45 % | 167.394 K 5.17 % | 159.166 K | 0.000 -100.00 % | 160.972 K -4.03 % | 167.726 K 4.13 % | 161.074 K | 0.000 |
| Capitaux propres totaux | 139.764 M -0.07 % | 139.865 M -37.27 % | 222.955 M -3.24 % | 230.418 M -7.15 % | 248.172 M -18.37 % | 304.022 M -3.42 % | 314.802 M -7.14 % | 339.012 M 1.85 % | 332.859 M 0.73 % | 330.463 M 6.56 % | 310.127 M 0.12 % | 309.742 M -1.04 % | 312.988 M 0.09 % | 312.693 M 14.84 % | 272.275 M -1.34 % | 275.979 M -4.47 % | 288.903 M 7.57 % | 268.565 M -14.12 % | 312.714 M 22.84 % | 254.567 M 40.47 % | 181.224 M 1.64 % | 178.307 M -8.85 % | 195.620 M 15.13 % | 169.919 M 2.40 % | 165.939 M -2.26 % | 169.781 M -2.66 % | 174.421 M 36.19 % | 128.071 M 0.42 % | 127.537 M -3.95 % | 132.787 M 56.99 % | 84.582 M 5.37 % | 80.273 M 6.99 % | 75.031 M 4.88 % | 71.543 M -6.62 % | 76.616 M 42.98 % | 53.585 M 5.06 % | 51.006 M -2.45 % | 52.285 M -0.75 % | 52.680 M -17.48 % | 63.840 M 1.27 % | 63.041 M 6.95 % | 58.945 M -13.24 % | 67.939 M -67.25 % | 207.453 M -0.47 % | 208.434 M 2.03 % | 204.284 M -3.61 % | 211.945 M -4.05 % | 220.893 M -0.76 % | 222.591 M -18.50 % | 273.132 M -3.57 % | 283.233 M -3.21 % | 292.628 M -5.40 % | 309.344 M -3.57 % | 320.805 M -4.96 % | 337.557 M -2.88 % | 347.576 M -9.49 % | 384.008 M 0.54 % | 381.964 M 21.95 % | 313.209 M -7.27 % | 337.757 M -3.34 % | 349.445 M 16.29 % | 300.504 M 30.00 % | 231.162 M -9.81 % | 256.294 M 113.19 % | 120.216 M 6.12 % | 113.287 M -10.17 % | 126.114 M -32.95 % | 188.082 M -4.83 % | 197.626 M 64.08 % | 120.447 M -4.57 % | 126.214 M -23.91 % | 165.866 M 557.03 % | 25.245 M 226.10 % | 7.741 M -0.60 % | 7.788 M -9.90 % | 8.643 M -4.64 % | 9.064 M 154.65 % | 3.559 M 19 435.90 % | 18.220 K -31.34 % | 26.535 K -28.76 % | 37.249 K 187.33 % | -42.655 K -4.47 % | -40.830 K -9.95 % | -37.135 K -6.85 % | -34.755 K 0.57 % | -34.955 K 0.01 % | -34.959 K -8.83 % | -32.122 K 0.15 % | -32.171 K -9.22 % | -29.455 K -7.51 % | -27.399 K -2.47 % | -26.738 K 1.90 % | -27.256 K -2.93 % | -26.481 K -0.05 % | -26.466 K -0.73 % | -26.274 K 3.79 % | -27.310 K -4.64 % | -26.100 K 4.85 % | -27.432 K |
| Autres passifs non courants | 347.478 M 13.07 % | 307.309 M 51.91 % | 202.292 M -8.71 % | 221.602 M 52.81 % | 145.017 M 13.07 % | 128.252 M 3.93 % | 123.397 M 37 310.72 % | 329.844 K -60.68 % | 838.823 K 13 880.38 % | 6.000 K -99.99 % | 88.309 M 9.37 % | 80.745 M | 0.000 -100.00 % | 54.927 M -2.19 % | 56.158 M 1 871 833.33 % | 3.000 K -99.99 % | 52.641 M 6.09 % | 49.618 M 4 812.67 % | 1.010 M -97.61 % | 42.195 M 1.96 % | 41.384 M | 0.000 -100.00 % | 37.740 M 34 209.09 % | 110.000 K -98.61 % | 7.934 M -13.94 % | 9.219 M 1 139.11 % | 744.000 K 26.75 % | 587.000 K -4.71 % | 616.000 K -87.67 % | 4.995 M 266.47 % | 1.363 M -5.41 % | 1.441 M -26.22 % | 1.953 M -15.45 % | 2.310 M -10.29 % | 2.575 M -7.64 % | 2.788 M -55.80 % | 6.308 M 6.45 % | 5.926 M 0.75 % | 5.882 M -80.56 % | 30.256 M 0.68 % | 30.053 M 0.68 % | 29.850 M -0.78 % | 30.084 M -10.43 % | 33.588 M -1.04 % | 33.940 M 1.99 % | 33.277 M 66.37 % | 20.002 M -54.42 % | 43.887 M 0.27 % | 43.770 M 66.12 % | 26.348 M -36.96 % | 41.793 M 207.35 % | 13.598 M 8.78 % | 12.500 M 0.00 % | 12.500 M 0.00 % | 12.500 M 0.00 % | 12.500 M 0.00 % | 12.500 M -71.85 % | 44.409 M 25.30 % | 35.442 M -40.88 % | 59.952 M 1.86 % | 58.859 M 648.94 % | 7.859 M 0.22 % | 7.842 M -21.57 % | 9.999 M 634.24 % | 1.362 M 10.44 % | 1.233 M -2.11 % | 1.260 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette à long terme | 375.107 M -0.20 % | 375.865 M 1.00 % | 372.129 M 93.31 % | 192.504 M -24.03 % | 253.399 M -6.90 % | 272.193 M -1.18 % | 275.433 M 15.11 % | 239.278 M 36.90 % | 174.782 M 27.70 % | 136.866 M -18.41 % | 167.739 M 35.06 % | 124.198 M -20.51 % | 156.238 M 30.07 % | 120.120 M 19.71 % | 100.339 M -12.99 % | 115.314 M 122.40 % | 51.850 M -10.85 % | 58.158 M 35.41 % | 42.951 M 12.11 % | 38.312 M -0.17 % | 38.376 M -19.81 % | 47.858 M 123.53 % | 21.410 M -7.04 % | 23.032 M 23.05 % | 18.717 M -16.03 % | 22.290 M 263.14 % | -13.663 M -87.11 % | -7.302 M 32.60 % | -10.834 M -263.38 % | 6.631 M 131.86 % | -20.811 M -404.83 % | 6.827 M -7.38 % | 7.371 M 176.78 % | -9.600 M 32.34 % | -14.188 M 21.61 % | -18.099 M -270.73 % | 10.601 M 81.24 % | 5.849 M 112.61 % | 2.751 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 202.000 K -66.16 % | 597.000 K -47.63 % | 1.140 M -40.96 % | 1.931 M -93.65 % | 30.406 M 3 879.84 % | 764.000 K 70.54 % | 448.000 K -97.70 % | 19.443 M 0.57 % | 19.332 M 0.58 % | 19.220 M 0.30 % | 19.162 M | 0.000 -100.00 % | 41.199 M -24.05 % | 54.247 M 0.00 % | 54.247 M 243.34 % | 15.800 M -38.76 % | 25.800 M -0.16 % | 25.842 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total des passifs non courants | 758.510 M 6.05 % | 715.226 M 18.02 % | 606.004 M 42.22 % | 426.096 M -1.05 % | 430.639 M -0.83 % | 434.241 M 5.49 % | 411.625 M 34.33 % | 306.417 M 28.97 % | 237.587 M 6.20 % | 223.707 M -12.63 % | 256.048 M 24.94 % | 204.943 M -13.48 % | 236.875 M 24.08 % | 190.905 M 9.96 % | 173.606 M -4.58 % | 181.948 M 57.83 % | 115.281 M -2.98 % | 118.826 M 15.63 % | 102.766 M 13.01 % | 90.936 M 0.55 % | 90.441 M -8.18 % | 98.501 M 46.00 % | 67.465 M 3.97 % | 64.886 M 9.07 % | 59.488 M -6.67 % | 63.739 M 5.98 % | 60.140 M 4.74 % | 57.419 M 9.58 % | 52.397 M 28.32 % | 40.834 M 2.31 % | 39.912 M -11.24 % | 44.967 M 6.51 % | 42.217 M -18.00 % | 51.487 M 12.71 % | 45.680 M 2.11 % | 44.735 M -1.00 % | 45.187 M 35.40 % | 33.374 M 11.60 % | 29.904 M -2.02 % | 30.522 M 0.67 % | 30.319 M -0.41 % | 30.445 M -7.12 % | 32.780 M -27.99 % | 45.524 M -1.42 % | 46.181 M 3.33 % | 44.691 M -4.37 % | 46.733 M 5.06 % | 44.484 M -0.95 % | 44.910 M -21.66 % | 57.329 M -36.64 % | 90.476 M 53.07 % | 59.106 M 0.77 % | 58.654 M -26.77 % | 80.093 M 1.26 % | 79.100 M 1.24 % | 78.131 M -12.36 % | 89.150 M 22.18 % | 72.968 M -46.01 % | 135.157 M -8.81 % | 148.215 M 0.45 % | 147.551 M 149.43 % | 59.156 M -13.56 % | 68.435 M 6.83 % | 64.058 M 177.41 % | 23.091 M 7.95 % | 21.391 M -12.74 % | 24.514 M -5.03 % | 25.812 M -3.42 % | 26.726 M 307.69 % | 6.555 M -0.48 % | 6.587 M -76.04 % | 27.489 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -659.413 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -63.452 | 0.000 |
| Autres passifs courants | 149.888 M -1.93 % | 152.840 M 291.16 % | 39.074 M -44.67 % | 70.624 M 56.51 % | 45.125 M -4.61 % | 47.304 M 135.33 % | 20.101 M -48.93 % | 39.358 M 8.23 % | 36.365 M -67.04 % | 110.331 M 339.86 % | 25.083 M 7.21 % | 23.396 M -0.96 % | 23.623 M -61.15 % | 60.805 M -27.12 % | 83.428 M 33.09 % | 62.684 M 137.48 % | 26.396 M -77.29 % | 116.228 M 128.55 % | 50.855 M -1.09 % | 51.417 M 152.25 % | 20.383 M 29.12 % | 15.786 M -62.40 % | 41.988 M 132.20 % | 18.083 M -6.36 % | 19.312 M 39.72 % | 13.822 M -21.07 % | 17.512 M 37.37 % | 12.748 M -16.95 % | 15.350 M -3.73 % | 15.944 M 5.86 % | 15.061 M 1.69 % | 14.810 M 35.45 % | 10.934 M -16.26 % | 13.057 M 1.30 % | 12.889 M -30.87 % | 18.644 M 6.08 % | 17.575 M -6.04 % | 18.704 M 7.93 % | 17.330 M 45.28 % | 11.929 M 1.29 % | 11.777 M 18.16 % | 9.967 M -38.25 % | 16.140 M -38.38 % | 26.192 M 18.57 % | 22.090 M 14.16 % | 19.350 M -14.33 % | 22.586 M 24.82 % | 18.095 M -11.22 % | 20.381 M -2.62 % | 20.930 M 5.87 % | 19.770 M -1.72 % | 20.115 M 1 191.91 % | 1.557 M -88.16 % | 13.150 M -4.70 % | 13.798 M -58.94 % | 33.607 M 428.16 % | 6.363 M | 0.000 -100.00 % | 5.369 M -80.40 % | 27.388 M -8.84 % | 30.044 M 65.10 % | 18.198 M 410.18 % | 3.567 M -63.65 % | 9.813 M 390.41 % | 2.001 M 10.28 % | 1.814 M 57.64 % | 1.151 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 27.551 K -0.62 % | 27.724 K 4.91 % | 26.426 K 5.71 % | 24.999 K -1.64 % | 25.417 K -1.10 % | 25.700 K 4.27 % | 24.647 K -0.38 % | 24.742 K 8.97 % | 22.706 K 7.26 % | 21.169 K 0.81 % | 20.999 K -4.45 % | 21.976 K 5.17 % | 20.895 K -0.19 % | 20.934 K -0.94 % | 21.132 K -4.03 % | 22.020 K 4.13 % | 21.146 K -4.85 % | 22.225 K |
| Revenus reportés | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.751 M 8.31 % | 8.080 M 65.63 % | 4.878 M -40.70 % | 8.226 M -17.74 % | 10.000 M 1.01 % | 9.900 M | 0.000 | 0.000 -100.00 % | 8.000 M -84.76 % | 52.500 M 915.08 % | 5.172 M -5.29 % | 5.461 M 5.59 % | 5.172 M -32.44 % | 7.655 M -40.92 % | 12.956 M 431 766.67 % | 3.000 K -99.88 % | 2.411 M -64.36 % | 6.764 M 74.15 % | 3.884 M 129 366.67 % | 3.000 K -99.92 % | 3.609 M 11.42 % | 3.239 M -11.33 % | 3.653 M 59.94 % | 2.284 M -30.68 % | 3.295 M 5.88 % | 3.112 M 2.74 % | 3.029 M 30 190.00 % | 10.000 K -93.38 % | 151.000 K -97.91 % | 7.228 M 33.53 % | 5.413 M 20.72 % | 4.484 M 93.69 % | 2.315 M -33.46 % | 3.479 M 92.74 % | 1.805 M -55.01 % | 4.012 M -3.37 % | 4.152 M 63.02 % | 2.547 M 8.15 % | 2.355 M -54.02 % | 5.122 M 12.45 % | 4.555 M 84.79 % | 2.465 M -18.70 % | 3.032 M 1 423.62 % | 199.000 K -4.78 % | 209.000 K -94.93 % | 4.122 M -0.34 % | 4.136 M -27.26 % | 5.686 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dette à court terme | 0.000 -100.00 % | 14.711 M -84.55 % | 95.226 M -41.53 % | 162.857 M 66.17 % | 98.004 M 29.16 % | 75.879 M -21.62 % | 96.810 M -4.19 % | 101.047 M -10.92 % | 113.434 M 693.63 % | 14.293 M -83.29 % | 85.555 M 0.73 % | 84.937 M 40.29 % | 60.542 M 129.36 % | 26.396 M 4 076.58 % | 632.000 K -89.19 % | 5.844 M -85.97 % | 41.660 M 1 590.75 % | 2.464 M 27.47 % | 1.933 M -19.36 % | 2.397 M -92.98 % | 34.164 M | 0.000 -100.00 % | 761.000 K -96.75 % | 23.407 M 7.73 % | 21.727 M 3.61 % | 20.970 M 74.69 % | 12.004 M 2.68 % | 11.691 M -7.73 % | 12.671 M -6.39 % | 13.536 M -25.02 % | 18.052 M -9.53 % | 19.954 M -5.68 % | 21.155 M 155.09 % | 8.293 M 6.08 % | 7.818 M -31.89 % | 11.479 M 2.69 % | 11.178 M 2.72 % | 10.882 M | 0.000 -100.00 % | 14.958 M -31.05 % | 21.695 M -20.67 % | 27.349 M -12.99 % | 31.433 M 22.78 % | 25.602 M -30.67 % | 36.929 M -19.59 % | 45.927 M -2.34 % | 47.027 M -17.96 % | 57.324 M 0.51 % | 57.031 M -1.11 % | 57.671 M 3 754.69 % | -1.578 M -105.22 % | 30.205 M 23.33 % | 24.491 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 23.048 M 130.48 % | 10.000 M 0.00 % | 10.000 M 0.00 % | 10.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total des passifs courants | 267.649 M -5.72 % | 283.900 M 12.97 % | 251.303 M -15.81 % | 298.488 M 47.01 % | 203.042 M 12.72 % | 180.127 M -8.75 % | 197.397 M -0.01 % | 197.422 M -4.43 % | 206.567 M 16.67 % | 177.053 M 9.88 % | 161.133 M 12.78 % | 142.878 M 14.07 % | 125.257 M -16.76 % | 150.468 M 2.64 % | 146.599 M 15.83 % | 126.563 M -2.71 % | 130.089 M -27.99 % | 180.664 M 49.67 % | 120.710 M 19.06 % | 101.387 M 2.32 % | 99.088 M 9.10 % | 90.821 M 3.89 % | 87.424 M 3.11 % | 84.785 M -1.86 % | 86.391 M 6.50 % | 81.116 M 21.55 % | 66.733 M 8.93 % | 61.264 M -2.30 % | 62.707 M 1.22 % | 61.953 M 0.28 % | 61.781 M 6.80 % | 57.850 M -7.53 % | 62.559 M 12.70 % | 55.511 M 3.65 % | 53.554 M -12.63 % | 61.298 M 1.53 % | 60.374 M -7.69 % | 65.402 M 7.68 % | 60.739 M -3.33 % | 62.831 M -13.71 % | 72.810 M 0.56 % | 72.405 M -8.08 % | 78.773 M -0.85 % | 79.452 M -9.50 % | 87.790 M -3.18 % | 90.675 M -2.43 % | 92.935 M 2.32 % | 90.832 M -7.03 % | 97.696 M -3.75 % | 101.506 M 95.30 % | 51.974 M -29.03 % | 73.235 M 12.93 % | 64.848 M 85.03 % | 35.048 M 3.15 % | 33.977 M 1.10 % | 33.607 M 17.27 % | 28.659 M -23.37 % | 37.400 M -32.60 % | 55.491 M 48.42 % | 37.388 M -6.63 % | 40.044 M 42.01 % | 28.198 M 74.70 % | 16.141 M 64.49 % | 9.813 M 390.41 % | 2.001 M 10.28 % | 1.814 M -46.14 % | 3.369 M 43.35 % | 2.350 M -66.64 % | 7.046 M 560.15 % | 1.067 M 27.14 % | 839.465 K -31.66 % | 1.228 M 79.04 % | 686.134 K 8.60 % | 631.792 K 9.26 % | 578.267 K 109.73 % | 275.715 K -4.74 % | 289.448 K 662.29 % | 37.971 K 306.97 % | 9.330 K -58.45 % | 22.453 K 114.82 % | 10.452 K -75.50 % | 42.655 K 4.47 % | 40.829 K 9.95 % | 37.134 K 6.85 % | 34.755 K -0.57 % | 34.955 K -0.01 % | 34.959 K 8.84 % | 32.121 K -0.16 % | 32.171 K 9.22 % | 29.455 K 7.51 % | 27.398 K 2.47 % | 26.737 K -4.22 % | 27.915 K 5.42 % | 26.480 K 0.05 % | 26.466 K 0.73 % | 26.273 K -3.80 % | 27.310 K 4.38 % | 26.163 K -4.62 % | 27.431 K |
| Passifs totaux | 1.026 B 2.71 % | 999.126 M 16.54 % | 857.307 M 18.32 % | 724.584 M 14.35 % | 633.681 M 3.14 % | 614.368 M 0.88 % | 609.022 M 20.88 % | 503.839 M 13.44 % | 444.154 M 10.83 % | 400.760 M -3.94 % | 417.181 M 19.94 % | 347.821 M -3.95 % | 362.132 M 6.08 % | 341.373 M 6.61 % | 320.205 M 3.79 % | 308.511 M 25.73 % | 245.370 M -18.07 % | 299.490 M 34.01 % | 223.476 M 16.20 % | 192.323 M 1.47 % | 189.529 M 0.11 % | 189.322 M 22.23 % | 154.889 M 3.49 % | 149.671 M 2.60 % | 145.879 M 0.71 % | 144.855 M 14.17 % | 126.873 M 6.90 % | 118.683 M 3.11 % | 115.104 M 11.98 % | 102.787 M 1.08 % | 101.693 M -1.09 % | 102.817 M -1.87 % | 104.776 M -2.08 % | 106.998 M 7.82 % | 99.234 M -6.41 % | 106.033 M 0.45 % | 105.561 M 6.87 % | 98.776 M 8.97 % | 90.643 M -2.90 % | 93.353 M -9.48 % | 103.129 M 0.27 % | 102.850 M -7.80 % | 111.553 M -10.74 % | 124.976 M -6.71 % | 133.971 M -1.03 % | 135.366 M -3.08 % | 139.668 M 3.22 % | 135.316 M -5.11 % | 142.606 M -10.22 % | 158.835 M 11.50 % | 142.450 M 7.64 % | 132.341 M 7.16 % | 123.502 M 7.26 % | 115.141 M 1.83 % | 113.077 M 1.20 % | 111.738 M -5.15 % | 117.809 M 6.74 % | 110.368 M -42.11 % | 190.648 M 2.72 % | 185.603 M -1.06 % | 187.595 M 114.75 % | 87.354 M 3.28 % | 84.576 M 14.49 % | 73.871 M 194.40 % | 25.092 M 8.13 % | 23.205 M -16.78 % | 27.882 M -0.99 % | 28.162 M -16.61 % | 33.772 M 343.04 % | 7.623 M 2.65 % | 7.426 M -74.14 % | 28.718 M 4 085.43 % | 686.134 K 8.60 % | 631.792 K 9.26 % | 578.267 K 109.73 % | 275.715 K -4.74 % | 289.448 K 662.29 % | 37.971 K 306.97 % | 9.330 K -58.45 % | 22.453 K 114.82 % | 10.452 K -75.50 % | 42.655 K 4.47 % | 40.829 K 9.95 % | 37.134 K 6.85 % | 34.755 K -0.57 % | 34.955 K -0.01 % | 34.959 K 8.84 % | 32.121 K -0.16 % | 32.171 K 9.22 % | 29.455 K 7.51 % | 27.398 K 2.47 % | 26.737 K -1.90 % | 27.256 K 2.93 % | 26.480 K 0.05 % | 26.466 K 0.73 % | 26.273 K -3.80 % | 27.310 K 4.64 % | 26.100 K -4.85 % | 27.431 K |
| Autres actifs non courants | 73.673 M 10.23 % | 66.838 M 2.95 % | 64.925 M 75.39 % | 37.018 M 19.54 % | 30.968 M 3.41 % | 29.947 M 1.50 % | 29.505 M 511.38 % | 4.826 M -12.27 % | 5.501 M -44.65 % | 9.938 M -36.68 % | 15.696 M -1.46 % | 15.929 M 24.66 % | 12.778 M -2.52 % | 13.108 M -1.72 % | 13.337 M 24.10 % | 10.747 M -2.02 % | 10.969 M 35.24 % | 8.111 M -20.50 % | 10.203 M 44.81 % | 7.046 M -8.27 % | 7.681 M 4.57 % | 7.345 M -24.69 % | 9.753 M -10.65 % | 10.916 M -20.01 % | 13.647 M 5.79 % | 12.900 M 17.38 % | 10.990 M 5.88 % | 10.380 M -16.61 % | 12.448 M -13.80 % | 14.440 M -1.67 % | 14.685 M 38.79 % | 10.581 M -5.89 % | 11.243 M -4.05 % | 11.717 M -10.39 % | 13.075 M -0.92 % | 13.197 M 5.06 % | 12.561 M 7.19 % | 11.718 M 24.18 % | 9.436 M 5.68 % | 8.929 M 10.28 % | 8.097 M 0.55 % | 8.053 M -10.13 % | 8.961 M -17.89 % | 10.914 M -0.56 % | 10.976 M 13.61 % | 9.661 M -5.88 % | 10.265 M -12.03 % | 11.669 M 2 085.21 % | 534.000 K -96.86 % | 17.018 M -11.92 % | 19.320 M 534.07 % | 3.047 M -39.54 % | 5.040 M 5.70 % | 4.768 M -5.27 % | 5.033 M -68.16 % | 15.809 M 31.03 % | 12.065 M 18.17 % | 10.210 M 27.78 % | 7.990 M 46.93 % | 5.438 M 218.20 % | 1.709 M -32.56 % | 2.534 M -95.80 % | 60.345 M 2.54 % | 58.853 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investissements à long terme | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 52.928 M -1.95 % | 53.979 M -0.69 % | 54.353 M 0.72 % | 53.963 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.002 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations incorporelles | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 59.619 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.760 M 0.00 % | 8.760 M -25.57 % | 11.769 M -56.11 % | 26.817 M 206.13 % | 8.760 M 0.00 % | 8.760 M 0.00 % | 8.760 M 0.00 % | 8.760 M -67.52 % | 26.974 M 66.07 % | 16.243 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 18.214 M -13.96 % | 21.168 M 0.00 % | 21.168 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill et immobilisations incorporelles | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.165 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.760 M 0.00 % | 8.760 M 0.00 % | 8.760 M 0.00 % | 8.760 M 0.00 % | 8.760 M 0.00 % | 8.760 M 0.00 % | 8.760 M 0.00 % | 8.760 M -67.52 % | 26.974 M 0.00 % | 26.974 M 48.09 % | 18.214 M -13.96 % | 21.168 M 0.00 % | 21.168 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Immobilisations corporelles (PP&E) | 762.566 M 5.84 % | 720.466 M 17.96 % | 610.784 M 9.05 % | 560.106 M 8.41 % | 516.666 M 2.50 % | 504.078 M 3.14 % | 488.733 M 1.32 % | 482.343 M 13.47 % | 425.081 M 7.18 % | 396.591 M 4.77 % | 378.532 M 18.22 % | 320.183 M 8.06 % | 296.295 M 0.35 % | 295.250 M 3.29 % | 285.835 M 1.23 % | 282.351 M -4.19 % | 294.698 M 3.64 % | 284.349 M 4.86 % | 271.159 M 4.60 % | 259.236 M 6.15 % | 244.225 M 2.39 % | 238.532 M 12.25 % | 212.496 M -0.87 % | 214.361 M -0.32 % | 215.059 M 0.29 % | 214.441 M 4.50 % | 205.198 M 44.26 % | 142.243 M 5.55 % | 134.767 M 1.87 % | 132.298 M 63.94 % | 80.700 M -21.41 % | 102.689 M 2.00 % | 100.673 M -1.50 % | 102.203 M -0.54 % | 102.758 M 18.71 % | 86.565 M -1.41 % | 87.801 M 17.02 % | 75.031 M -4.33 % | 78.428 M -8.56 % | 85.766 M -5.66 % | 90.911 M 2.00 % | 89.128 M -2.64 % | 91.548 M -59.66 % | 226.918 M -1.94 % | 231.415 M 1.60 % | 227.780 M -0.43 % | 228.762 M 1.05 % | 226.382 M -1.11 % | 228.929 M -21.54 % | 291.796 M 0.81 % | 289.460 M -0.38 % | 290.552 M -3.89 % | 302.302 M -2.81 % | 311.047 M -2.64 % | 319.484 M -4.48 % | 334.471 M -9.92 % | 371.303 M -1.10 % | 375.445 M 3.47 % | 362.867 M -3.39 % | 375.612 M 2.32 % | 367.078 M 81.54 % | 202.203 M 2.61 % | 197.054 M -3.23 % | 203.622 M 81.92 % | 111.927 M 8.59 % | 103.074 M -12.09 % | 117.251 M -26.17 % | 158.821 M 6.77 % | 148.756 M 277.05 % | 39.453 M 10.16 % | 35.813 M -62.92 % | 96.581 M 792.66 % | 10.819 M 196.91 % | 3.644 M 41.58 % | 2.574 M 41.90 % | 1.814 M 55.80 % | 1.164 M 60.67 % | 724.560 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total des actifs non courants | 864.878 M 7.38 % | 805.435 M 16.57 % | 690.927 M 11.78 % | 618.095 M 9.13 % | 566.404 M 1.27 % | 559.281 M 2.64 % | 544.884 M 4.98 % | 519.038 M -0.47 % | 521.505 M 4.45 % | 499.305 M 4.09 % | 479.685 M 16.29 % | 412.482 M 24.37 % | 331.656 M 0.06 % | 331.459 M 3.57 % | 320.028 M 1.18 % | 316.293 M -5.20 % | 333.648 M 3.24 % | 323.189 M 1.36 % | 318.837 M 14.33 % | 278.880 M 5.53 % | 264.256 M 2.62 % | 257.502 M 7.17 % | 240.265 M 6.65 % | 225.277 M -1.50 % | 228.706 M 0.60 % | 227.341 M 5.16 % | 216.188 M 41.65 % | 152.623 M 3.67 % | 147.215 M 0.33 % | 146.738 M 53.84 % | 95.385 M -15.79 % | 113.270 M 1.21 % | 111.916 M -1.76 % | 113.920 M -1.65 % | 115.837 M 16.11 % | 99.762 M -0.60 % | 100.362 M 15.69 % | 86.749 M -1.41 % | 87.992 M -9.18 % | 96.884 M -4.49 % | 101.439 M 3.76 % | 97.762 M -7.01 % | 105.128 M -56.55 % | 241.947 M -1.86 % | 246.535 M 2.18 % | 241.278 M -0.92 % | 243.529 M -0.44 % | 244.596 M -3.90 % | 254.534 M -19.85 % | 317.574 M 0.01 % | 317.540 M 5.02 % | 302.359 M -4.35 % | 316.102 M -2.61 % | 324.575 M -2.61 % | 333.277 M -7.18 % | 359.040 M -12.50 % | 410.342 M -0.55 % | 412.629 M 3.63 % | 398.165 M -1.46 % | 404.066 M 3.14 % | 391.778 M 89.80 % | 206.411 M -20.33 % | 259.071 M -1.30 % | 262.475 M 134.51 % | 111.927 M 8.59 % | 103.074 M -12.09 % | 117.251 M -26.17 % | 158.821 M 6.77 % | 148.756 M 277.05 % | 39.453 M 10.16 % | 35.813 M -62.92 % | 96.581 M 792.66 % | 10.819 M 196.91 % | 3.644 M 41.58 % | 2.574 M 41.90 % | 1.814 M 55.80 % | 1.164 M 60.67 % | 724.560 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres actifs circulants | 5.395 M | 0.000 | 0.000 -100.00 % | 20.205 M -59.39 % | 49.758 M 60.50 % | 31.001 M -65.43 % | 89.677 M 10.45 % | 81.191 M 230.30 % | 24.581 M 20.91 % | 20.330 M -6.03 % | 21.635 M -1.74 % | 22.019 M 1.00 % | 21.800 M -15.43 % | 25.778 M 114.75 % | 12.004 M 12.35 % | 10.684 M -14.06 % | 12.432 M 32.16 % | 9.407 M -47.77 % | 18.011 M 7.97 % | 16.682 M -9.33 % | 18.399 M 58.61 % | 11.600 M 66.00 % | 6.988 M 55.05 % | 4.507 M 10.06 % | 4.095 M -9.14 % | 4.507 M -19.80 % | 5.620 M -26.74 % | 7.671 M 2.66 % | 7.472 M -61.22 % | 19.267 M -29.81 % | 27.451 M 619.55 % | 3.815 M -17.08 % | 4.601 M 9.89 % | 4.187 M 25.17 % | 3.345 M -14.69 % | 3.921 M 3.08 % | 3.804 M -19.05 % | 4.699 M 88.41 % | 2.494 M -86.06 % | 17.892 M -8.64 % | 19.584 M -0.78 % | 19.738 M 313.88 % | 4.769 M -9.85 % | 5.290 M -29.32 % | 7.484 M -19.54 % | 9.302 M -53.08 % | 19.824 M 129.90 % | 8.623 M -37.75 % | 13.852 M 11.48 % | 12.425 M 17.85 % | 10.543 M 16.59 % | 9.043 M -40.65 % | 15.237 M 27.13 % | 11.985 M 26.92 % | 9.443 M 27.49 % | 7.407 M 20.77 % | 6.133 M -45.25 % | 11.202 M 5.73 % | 10.595 M 4.56 % | 10.133 M 33.15 % | 7.610 M -87.55 % | 61.131 M 1 553.98 % | 3.696 M -34.33 % | 5.628 M 440.01 % | 1.042 M 105.63 % | 506.850 K 61.88 % | 313.096 K -51.63 % | 647.270 K -20.35 % | 812.592 K 693.06 % | 102.463 K -32.11 % | 150.932 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 0.000 | 0.000 -100.00 % | 2.493 K 129.28 % | 1.087 K -55.61 % | 2.449 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investissements à court terme | 0.000 | 0.000 -100.00 % | 207.010 M 12.86 % | 183.416 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.475 M 211.18 % | 474.000 K -49.25 % | 934.000 K 1.74 % | 918.000 K -19.40 % | 1.139 M -0.70 % | 1.147 M 23.07 % | 932.000 K 42.51 % | 654.000 K 37.39 % | 476.000 K -55.93 % | 1.080 M -88.35 % | 9.269 M 21.99 % | 7.598 M 28.43 % | 5.916 M 596.82 % | 849.000 K 4.69 % | 811.000 K 1.63 % | 798.000 K -82.59 % | 4.584 M -54.83 % | 10.148 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 559.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.603 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 45.093 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.158 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie et équivalents de trésorerie | 167.938 M -15.21 % | 198.066 M -26.69 % | 270.189 M 2 104.98 % | 12.254 M -93.62 % | 191.935 M -10.79 % | 215.158 M -9.33 % | 237.295 M 32.58 % | 178.989 M 62.61 % | 110.074 M 6.45 % | 103.400 M -19.16 % | 127.901 M 5.78 % | 120.916 M -44.52 % | 217.938 M 12.44 % | 193.829 M 20.03 % | 161.490 M -2.04 % | 164.848 M 68.80 % | 97.661 M -35.23 % | 150.774 M 28.02 % | 117.778 M 37.40 % | 85.718 M 224.81 % | 26.390 M -11.14 % | 29.698 M -23.60 % | 38.870 M 63.95 % | 23.708 M 57.93 % | 15.012 M -20.34 % | 18.845 M 79.36 % | 10.507 M -64.66 % | 29.732 M -20.98 % | 37.625 M 16.02 % | 32.430 M 175.09 % | 11.789 M 12.45 % | 10.484 M -33.76 % | 15.828 M 39.82 % | 11.320 M 5.67 % | 10.713 M 79.51 % | 5.968 M 97.62 % | 3.020 M -45.65 % | 5.557 M 145.78 % | 2.261 M -46.17 % | 4.200 M -8.85 % | 4.608 M 332.27 % | 1.066 M -86.39 % | 7.831 M -9.82 % | 8.684 M 114.58 % | 4.047 M -53.59 % | 8.721 M -43.22 % | 15.359 M -26.69 % | 20.951 M 54.62 % | 13.550 M -1.15 % | 13.708 M 47.13 % | 9.317 M -36.83 % | 14.748 M -30.41 % | 21.194 M 51.98 % | 13.945 M -37.90 % | 22.456 M 9.14 % | 20.576 M 5.64 % | 19.477 M 109.41 % | 9.301 M -74.50 % | 36.477 M -36.88 % | 57.794 M -32.15 % | 85.178 M -16.67 % | 102.221 M 176.44 % | 36.978 M -15.53 % | 43.778 M 43.81 % | 30.442 M 2.70 % | 29.641 M -9.43 % | 32.729 M -38.97 % | 53.626 M -32.90 % | 79.915 M -9.12 % | 87.932 M 68.26 % | 52.258 M -46.39 % | 97.473 M 565.14 % | 14.655 M 225.07 % | 4.508 M -20.25 % | 5.653 M 217.16 % | 1.782 M -77.97 % | 8.090 M 184.18 % | 2.847 M 11 261.44 % | 25.057 K -47.69 % | 47.901 K 5.85 % | 45.253 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Liquidités et placements à court terme | 167.938 M -15.21 % | 198.066 M -26.69 % | 270.189 M 37.87 % | 195.979 M 2.11 % | 191.935 M -10.79 % | 215.158 M -9.33 % | 237.295 M 32.58 % | 178.989 M 62.61 % | 110.074 M 6.45 % | 103.400 M -19.16 % | 127.901 M 5.78 % | 120.916 M -44.52 % | 217.938 M 12.44 % | 193.829 M 20.03 % | 161.490 M -2.04 % | 164.848 M 68.80 % | 97.661 M -35.23 % | 150.774 M 28.02 % | 117.778 M 37.40 % | 85.718 M 224.81 % | 26.390 M -11.14 % | 29.698 M -23.60 % | 38.870 M 63.95 % | 23.708 M 57.93 % | 15.012 M -35.93 % | 23.429 M 13.43 % | 20.655 M -30.53 % | 29.732 M -20.98 % | 37.625 M 16.02 % | 32.430 M 175.09 % | 11.789 M 12.45 % | 10.484 M -33.76 % | 15.828 M 39.82 % | 11.320 M 5.67 % | 10.713 M 79.51 % | 5.968 M 97.62 % | 3.020 M -45.65 % | 5.557 M 145.78 % | 2.261 M -46.17 % | 4.200 M -8.85 % | 4.608 M 332.27 % | 1.066 M -86.39 % | 7.831 M -9.82 % | 8.684 M 114.58 % | 4.047 M -53.59 % | 8.721 M -43.22 % | 15.359 M -26.69 % | 20.951 M 54.62 % | 13.550 M -1.15 % | 13.708 M 47.13 % | 9.317 M -36.83 % | 14.748 M -30.41 % | 21.194 M 51.98 % | 13.945 M -37.90 % | 22.456 M 9.14 % | 20.576 M 2.70 % | 20.036 M 115.42 % | 9.301 M -74.50 % | 36.477 M -36.88 % | 57.794 M -33.40 % | 86.781 M -15.10 % | 102.221 M 176.44 % | 36.978 M -15.53 % | 43.778 M 43.81 % | 30.442 M 2.70 % | 29.641 M -9.43 % | 32.729 M -38.97 % | 53.626 M -32.90 % | 79.915 M -9.12 % | 87.932 M -9.67 % | 97.351 M -0.13 % | 97.473 M 565.14 % | 14.655 M 225.07 % | 4.508 M -20.25 % | 5.653 M -18.55 % | 6.940 M -14.21 % | 8.090 M 184.18 % | 2.847 M 11 261.44 % | 25.057 K -47.69 % | 47.901 K 5.85 % | 45.253 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total des actifs courants | 301.045 M -9.75 % | 333.556 M -14.33 % | 389.335 M 15.90 % | 335.929 M 6.49 % | 315.449 M -12.16 % | 359.109 M -5.23 % | 378.940 M 17.02 % | 323.813 M 26.73 % | 255.508 M 10.17 % | 231.918 M -6.34 % | 247.623 M 1.04 % | 245.081 M -28.64 % | 343.464 M 6.47 % | 322.607 M 18.41 % | 272.452 M 1.59 % | 268.197 M 33.68 % | 200.625 M -18.07 % | 244.866 M 12.66 % | 217.353 M 29.37 % | 168.010 M 57.76 % | 106.497 M -3.30 % | 110.127 M -0.11 % | 110.244 M 16.89 % | 94.313 M 13.48 % | 83.112 M -4.79 % | 87.295 M 2.57 % | 85.107 M -9.59 % | 94.130 M -1.36 % | 95.425 M 7.42 % | 88.835 M -2.26 % | 90.890 M 30.18 % | 69.820 M 2.84 % | 67.891 M 5.06 % | 64.621 M 7.68 % | 60.013 M 0.26 % | 59.856 M 6.50 % | 56.205 M -12.61 % | 64.312 M 16.23 % | 55.331 M -8.25 % | 60.308 M -6.83 % | 64.731 M 1.09 % | 64.033 M -13.89 % | 74.364 M -17.81 % | 90.482 M -5.62 % | 95.870 M -2.54 % | 98.372 M -8.99 % | 108.084 M -3.16 % | 111.613 M 0.86 % | 110.663 M -3.26 % | 114.393 M 5.78 % | 108.143 M -11.80 % | 122.610 M 5.02 % | 116.744 M 4.82 % | 111.371 M -5.10 % | 117.357 M 17.04 % | 100.274 M 9.62 % | 91.475 M 14.77 % | 79.703 M -24.59 % | 105.692 M -11.40 % | 119.294 M -17.88 % | 145.262 M -19.94 % | 181.447 M 220.20 % | 56.667 M -16.28 % | 67.690 M 102.78 % | 33.381 M -0.11 % | 33.417 M -9.06 % | 36.746 M -36.01 % | 57.424 M -30.52 % | 82.642 M -6.74 % | 88.617 M -9.42 % | 97.827 M -0.18 % | 98.003 M 548.53 % | 15.112 M 219.53 % | 4.729 M -18.36 % | 5.793 M -18.48 % | 7.105 M -13.24 % | 8.189 M 185.06 % | 2.873 M 10 327.77 % | 27.550 K -43.76 % | 48.988 K 2.70 % | 47.702 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventaire | 80.034 M 17.91 % | 67.876 M 17.14 % | 57.943 M -8.25 % | 63.151 M 14.90 % | 54.960 M 7.86 % | 50.956 M 9.10 % | 46.705 M -22.06 % | 59.928 M 10.68 % | 54.144 M 11.48 % | 48.569 M 13.04 % | 42.968 M -14.22 % | 50.091 M -13.01 % | 57.584 M -2.03 % | 58.776 M 3.93 % | 56.554 M 11.83 % | 50.570 M 1.75 % | 49.702 M 3.32 % | 48.104 M 3.36 % | 46.540 M 25.57 % | 37.063 M 6.32 % | 34.859 M -16.46 % | 41.726 M 24.43 % | 33.535 M 3.59 % | 32.372 M -6.27 % | 34.537 M 0.08 % | 34.508 M 0.15 % | 34.457 M -2.09 % | 35.192 M 3.62 % | 33.961 M -8.55 % | 37.138 M -3.51 % | 38.489 M -1.53 % | 39.089 M 5.56 % | 37.029 M -7.60 % | 40.073 M 3.16 % | 38.847 M 4.56 % | 37.153 M -1.59 % | 37.753 M 1.57 % | 37.171 M 3.02 % | 36.083 M -5.12 % | 38.031 M -5.02 % | 40.043 M -6.20 % | 42.690 M -7.45 % | 46.126 M -16.97 % | 55.552 M -13.16 % | 63.969 M 2.29 % | 62.534 M -6.00 % | 66.526 M 1.12 % | 65.786 M -3.78 % | 68.370 M -8.14 % | 74.426 M -2.73 % | 76.514 M 6.27 % | 72.002 M 24.43 % | 57.865 M -5.51 % | 61.241 M -4.72 % | 64.278 M 2.05 % | 62.986 M 15.56 % | 54.504 M 26.88 % | 42.957 M -9.04 % | 47.227 M 10.13 % | 42.882 M 1.90 % | 42.081 M 219.81 % | 13.158 M 5.53 % | 12.468 M -17.11 % | 15.042 M 1 236.08 % | 1.126 M 12.29 % | 1.003 M -7.98 % | 1.090 M -17.51 % | 1.321 M 47.70 % | 894.304 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Créances nettes | 47.678 M -29.49 % | 67.614 M 10.47 % | 61.203 M 8.14 % | 56.594 M 201.68 % | 18.760 M -70.24 % | 63.033 M 1 097.66 % | 5.263 M -75.94 % | 21.875 M -67.21 % | 66.709 M 11.89 % | 59.619 M 9.37 % | 54.509 M 190.87 % | 18.740 M 24.41 % | 15.063 M 17.25 % | 12.847 M -69.70 % | 42.404 M 284.02 % | 11.042 M 15.29 % | 9.578 M -73.82 % | 36.581 M 2.29 % | 35.763 M 851.65 % | 3.758 M -86.00 % | 26.849 M -0.94 % | 27.103 M -13.88 % | 31.470 M -4.39 % | 32.915 M 11.70 % | 29.468 M 18.58 % | 24.851 M 519.73 % | 4.010 M -81.38 % | 21.535 M 31.58 % | 16.367 M | 0.000 -100.00 % | 13.161 M -19.91 % | 16.432 M 57.50 % | 10.433 M 15.40 % | 9.041 M 27.19 % | 7.108 M -44.53 % | 12.814 M 10.20 % | 11.628 M -31.13 % | 16.885 M 16.50 % | 14.493 M 2 970.55 % | 472.000 K -29.24 % | 667.000 K -9.99 % | 741.000 K -95.26 % | 15.638 M 152.43 % | 6.195 M -11.16 % | 6.973 M 43.39 % | 4.863 M -29.13 % | 6.862 M 26.23 % | 5.436 M 6.23 % | 5.117 M 11.55 % | 4.587 M -61.02 % | 11.769 M -56.11 % | 26.817 M 19.46 % | 22.448 M -7.24 % | 24.200 M 14.26 % | 21.180 M 127.62 % | 9.305 M -13.86 % | 10.802 M -33.50 % | 16.243 M 42.57 % | 11.393 M 34.27 % | 8.485 M -3.47 % | 8.790 M 78.04 % | 4.937 M 40.06 % | 3.525 M 8.71 % | 3.243 M 320.61 % | 770.920 K -69.41 % | 2.520 M -5.01 % | 2.653 M 23.21 % | 2.153 M 50.95 % | 1.426 M 145.15 % | 581.846 K 78.95 % | 325.153 K -38.57 % | 529.295 K 15.82 % | 456.983 K 106.63 % | 221.164 K 58.13 % | 139.862 K -15.20 % | 164.939 K 65.83 % | 99.460 K 282.32 % | 26.015 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actifs fiscaux | 28.639 M 57.96 % | 18.131 M 19.14 % | 15.218 M -27.43 % | 20.970 M 11.73 % | 18.769 M -25.68 % | 25.256 M -5.22 % | 26.646 M -16.39 % | 31.869 M -16.12 % | 37.995 M 9.71 % | 34.632 M 11.34 % | 31.104 M 38.81 % | 22.407 M -0.78 % | 22.583 M -2.24 % | 23.101 M 10.76 % | 20.856 M -10.08 % | 23.195 M -17.10 % | 27.981 M -8.94 % | 30.729 M -18.00 % | 37.475 M 197.47 % | 12.598 M 2.01 % | 12.350 M 6.24 % | 11.625 M -35.47 % | 18.016 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 128.000 K -94.15 % | 2.189 M -9.95 % | 2.431 M 318.42 % | 581.000 K -87.42 % | 4.619 M 12.25 % | 4.115 M -0.70 % | 4.144 M 8.00 % | 3.837 M -14.77 % | 4.502 M -31.21 % | 6.545 M 3.74 % | 6.309 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.094 M 392.10 % | 1.848 M 1.37 % | 1.823 M 8.90 % | 1.674 M 0.12 % | 1.672 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres actifs | 0.000 | 0.000 | 0.000 -100.00 % | 978.385 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K -200.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Compte à payer | 70.678 M 4.16 % | 67.852 M -2.46 % | 69.565 M 6.84 % | 65.110 M 27.26 % | 51.163 M -3.72 % | 53.138 M -7.43 % | 57.402 M 24.69 % | 46.035 M 7.04 % | 43.007 M 5.85 % | 40.631 M -13.30 % | 46.863 M 39.32 % | 33.636 M 1.55 % | 33.121 M -10.90 % | 37.173 M -6.20 % | 39.632 M -1.13 % | 40.084 M -7.29 % | 43.235 M 14.77 % | 37.670 M -1.77 % | 38.347 M 2.47 % | 37.424 M -3.47 % | 38.768 M -1.23 % | 39.252 M 13.33 % | 34.634 M -10.51 % | 38.700 M -2.70 % | 39.772 M -2.22 % | 40.673 M 29.14 % | 31.495 M 9.61 % | 28.735 M 18.05 % | 24.341 M 4.31 % | 23.336 M 13.33 % | 20.592 M 12.40 % | 18.321 M -2.43 % | 18.778 M 17.15 % | 16.029 M -17.06 % | 19.326 M 20.28 % | 16.068 M -11.28 % | 18.110 M 2.61 % | 17.650 M -9.72 % | 19.550 M -16.15 % | 23.316 M -6.89 % | 25.041 M 5.85 % | 23.657 M 9.81 % | 21.543 M -4.41 % | 22.536 M -6.94 % | 24.216 M 5.59 % | 22.933 M 13.03 % | 20.290 M 47.18 % | 13.786 M -28.37 % | 19.247 M 6.47 % | 18.077 M -29.20 % | 25.534 M 54.54 % | 16.523 M -57.41 % | 38.800 M 93.17 % | 20.086 M -0.46 % | 20.179 M | 0.000 -100.00 % | 17.196 M -54.02 % | 37.400 M 101.51 % | 18.560 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.535 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.218 M -5.62 % | 2.350 M -66.64 % | 7.046 M 560.15 % | 1.067 M 27.14 % | 839.465 K -31.66 % | 1.228 M 79.04 % | 686.134 K 8.60 % | 631.792 K 9.26 % | 578.267 K 109.73 % | 275.715 K -4.74 % | 289.448 K 662.29 % | 37.971 K 306.97 % | 9.330 K -58.45 % | 22.453 K 114.82 % | 10.452 K -30.80 % | 15.104 K 15.25 % | 13.105 K 22.39 % | 10.708 K 9.76 % | 9.756 K 2.29 % | 9.538 K 3.02 % | 9.258 K 23.88 % | 7.474 K 0.61 % | 7.428 K 10.07 % | 6.749 K 8.35 % | 6.229 K 8.56 % | 5.738 K -3.38 % | 5.939 K 6.35 % | 5.584 K 0.95 % | 5.531 K 7.61 % | 5.140 K -2.83 % | 5.290 K 5.45 % | 5.016 K -3.64 % | 5.206 K |
| Impôts à payer | 47.083 M -2.92 % | 48.497 M 2.23 % | 47.438 M 33.10 % | 35.642 M 307.30 % | 8.751 M 8.31 % | 8.080 M -63.76 % | 22.293 M 708.89 % | 2.756 M -26.72 % | 3.761 M 98.16 % | 1.898 M -47.74 % | 3.632 M 299.56 % | 909.000 K -85.44 % | 6.241 M -76.08 % | 26.094 M 47.15 % | 17.733 M 41.98 % | 12.490 M -8.34 % | 13.626 M -18.15 % | 16.647 M 0.17 % | 16.619 M 63.80 % | 10.146 M 201.78 % | 3.362 M -12.95 % | 3.862 M -37.27 % | 6.157 M 34.08 % | 4.592 M 132.98 % | 1.971 M -18.28 % | 2.412 M 16.58 % | 2.069 M -64.36 % | 5.806 M -17.65 % | 7.050 M 17.01 % | 6.025 M 19.38 % | 5.047 M 6.14 % | 4.755 M -58.80 % | 11.541 M 5.84 % | 10.904 M 34.48 % | 8.108 M -23.68 % | 10.623 M 8.18 % | 9.820 M -33.14 % | 14.687 M 1.91 % | 14.412 M 67.27 % | 8.616 M -15.07 % | 10.145 M 14.18 % | 8.885 M 21.68 % | 7.302 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.428 M 72.46 % | 828.000 K 17.28 % | 706.000 K 0.00 % | 706.000 K 0.00 % | 706.000 K | 0.000 -100.00 % | 1.812 M | 0.000 | 0.000 -100.00 % | 5.100 M | 0.000 -100.00 % | 8.514 M | 0.000 | 0.000 | 0.000 -100.00 % | 9.039 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Revenu différé non Courant | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 17.021 M -20.36 % | 21.371 M | 0.000 -100.00 % | 66.809 M 7.82 % | 61.966 M 1.62 % | 60.978 M | 0.000 | 0.000 -100.00 % | 57.999 M 5.59 % | 54.929 M -2.19 % | 56.158 M 1.52 % | 55.318 M | 0.000 | 0.000 -100.00 % | 47.973 M | 0.000 | 0.000 -100.00 % | 39.362 M 4.30 % | 37.740 M 14.56 % | 32.943 M 0.32 % | 32.837 M 1.88 % | 32.230 M -0.09 % | 32.260 M 9.75 % | 29.394 M 1.87 % | 28.854 M -1.21 % | 29.208 M 1.50 % | 28.775 M -6.64 % | 30.823 M 13.87 % | 27.069 M 0.96 % | 26.811 M 1.55 % | 26.403 M -7.76 % | 28.623 M 1.22 % | 28.278 M 30.92 % | 21.599 M 1.54 % | 21.271 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 26.529 M | 0.000 | 0.000 -100.00 % | 29.050 M | 0.000 -100.00 % | 24.679 M -5.80 % | 26.198 M 1.99 % | 25.688 M 1.10 % | 25.408 M 10.18 % | 23.060 M -30.30 % | 33.087 M | 0.000 -100.00 % | 22.312 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intérêts minoritaires | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.262 M -2.04 % | 2.309 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Obligations de location-acquisition | 0.000 -100.00 % | 23.742 M -2.10 % | 24.251 M 58.09 % | 15.340 M -9.87 % | 17.021 M -20.36 % | 21.371 M -44.71 % | 38.654 M 86.44 % | 20.732 M -13.58 % | 23.991 M -39.52 % | 39.666 M 1.05 % | 39.252 M 2 788.30 % | 1.359 M 85.15 % | 734.000 K 25.26 % | 586.000 K -47.21 % | 1.110 M -60.36 % | 2.800 M 8.99 % | 2.569 M -20.29 % | 3.223 M 9.51 % | 2.943 M -14.50 % | 3.442 M 182.83 % | 1.217 M 105.11 % | -23.819 M -1 903.10 % | 1.321 M -78.58 % | 6.167 M 12.74 % | 5.470 M -6.64 % | 5.859 M 118.16 % | -32.260 M -9.75 % | -29.394 M -1.87 % | -28.854 M | 0.000 100.00 % | -28.775 M | 0.000 | 0.000 100.00 % | -26.811 M -1.55 % | -26.403 M 7.76 % | -28.623 M -1 980.16 % | -1.376 M | 0.000 100.00 % | -7.642 M -647.42 % | 1.396 M 0.00 % | 1.396 M 0.00 % | 1.396 M -13.83 % | 1.620 M 167.77 % | 605.000 K -49.79 % | 1.205 M -37.82 % | 1.938 M -29.83 % | 2.762 M -25.09 % | 3.687 M -15.12 % | 4.344 M -16.85 % | 5.224 M 69.94 % | 3.074 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions spécifiques | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.095 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres total actionnaires capitaux propres | 55.669 M 0.00 % | 55.669 M 0.13 % | 55.596 M 0.06 % | 55.560 M 0.12 % | 55.494 M -0.06 % | 55.530 M 0.09 % | 55.478 M 0.12 % | 55.411 M 0.12 % | 55.346 M -0.03 % | 55.360 M 0.13 % | 55.286 M 0.20 % | 55.177 M 0.19 % | 55.072 M -0.15 % | 55.156 M 0.20 % | 55.044 M 0.15 % | 54.963 M -0.60 % | 55.297 M 0.71 % | 54.907 M -1.72 % | 55.870 M 0.36 % | 55.669 M 0.24 % | 55.533 M -0.03 % | 55.549 M 0.23 % | 55.424 M 0.25 % | 55.287 M 0.15 % | 55.203 M 0.20 % | 55.094 M -0.29 % | 55.253 M 0.57 % | 54.939 M 0.21 % | 54.825 M 0.07 % | 54.787 M 0.19 % | 54.681 M 0.00 % | 54.681 M -0.04 % | 54.701 M -0.07 % | 54.738 M 0.00 % | 54.738 M -0.22 % | 54.860 M -0.06 % | 54.892 M 0.73 % | 54.492 M 0.05 % | 54.463 M 0.15 % | 54.384 M 0.13 % | 54.314 M 0.16 % | 54.227 M 0.12 % | 54.162 M -0.03 % | 54.177 M 0.20 % | 54.070 M 0.31 % | 53.905 M 0.56 % | 53.605 M 0.05 % | 53.580 M 0.58 % | 53.269 M 0.71 % | 52.896 M -4.78 % | 55.549 M -90.58 % | 589.438 M 0.08 % | 588.966 M 0.12 % | 588.263 M 0.36 % | 586.159 M 0.13 % | 585.422 M 0.54 % | 582.255 M 0.35 % | 580.243 M 13.28 % | 512.226 M 0.35 % | 510.419 M 0.64 % | 507.193 M 13.70 % | 446.085 M 18.81 % | 375.473 M 982.60 % | 34.682 M 25.91 % | 27.546 M -86.03 % | 197.155 M -18.15 % | 240.877 M 3.84 % | 231.962 M -2.77 % | 238.574 M 50.78 % | 158.227 M 0.06 % | 158.136 M 19.22 % | 132.642 M 602.10 % | 18.892 M 118.82 % | 8.634 M 5.12 % | 8.213 M -1.71 % | 8.356 M -0.85 % | 8.428 M 113.95 % | 3.939 M 1 192.92 % | 304.679 K 0.11 % | 304.351 K 5.37 % | 288.851 K 37.65 % | 209.849 K -0.62 % | 211.168 K 4.91 % | 201.281 K 5.71 % | 190.415 K -1.65 % | 193.601 K -1.10 % | 195.759 K 85 790 869.78 % | 0.228 -61.69 % | 0.596 -39.67 % | 0.987 25.80 % | 0.785 110.61 % | 0.373 -43.44 % | 0.659 616.68 % | 0.092 175.27 % | 0.033 -95.44 % | 0.733 58.72 % | 0.462 -47.10 % | 0.873 -100.00 % | 169.292 K |
| Impôts différés passifs non courants | 35.925 M 12.08 % | 32.052 M 1.48 % | 31.583 M 178.46 % | 11.342 M 1.46 % | 11.178 M 27.23 % | 8.786 M 0.89 % | 8.708 M -58.66 % | 21.062 M -15.18 % | 24.830 M -3.97 % | 25.857 M -2.46 % | 26.508 M 31.63 % | 20.138 M 23.03 % | 16.368 M 3.22 % | 15.858 M -7.32 % | 17.110 M 51.24 % | 11.313 M 4.85 % | 10.790 M -2.35 % | 11.050 M 2.01 % | 10.832 M 3.86 % | 10.429 M -2.36 % | 10.681 M -5.32 % | 11.281 M 35.67 % | 8.315 M -5.52 % | 8.801 M 15.48 % | 7.621 M -7.50 % | 8.239 M -3.51 % | 8.539 M 59.73 % | 5.346 M 8.95 % | 4.907 M 36.50 % | 3.595 M 98.62 % | 1.810 M -69.20 % | 5.876 M 0.89 % | 5.824 M 12.98 % | 5.155 M 14.89 % | 4.487 M 60.25 % | 2.800 M 17.60 % | 2.381 M 29.90 % | 1.833 M 6.57 % | 1.720 M 546.62 % | 266.000 K 0.00 % | 266.000 K -55.29 % | 595.000 K -77.93 % | 2.696 M -77.41 % | 11.936 M -2.49 % | 12.241 M 7.25 % | 11.414 M -7.51 % | 12.341 M 153.25 % | 4.873 M -19.35 % | 6.042 M -64.55 % | 17.044 M -6.75 % | 18.277 M -8.91 % | 20.065 M 2.86 % | 19.508 M -13.15 % | 22.462 M 2.75 % | 21.860 M -6.39 % | 23.351 M -4.30 % | 24.401 M -14.56 % | 28.559 M -21.12 % | 36.204 M 6.43 % | 34.016 M -1.25 % | 34.445 M -2.96 % | 35.497 M 2.02 % | 34.793 M 23.31 % | 28.217 M 29.85 % | 21.730 M 7.80 % | 20.158 M -13.32 % | 23.254 M -9.91 % | 25.812 M -3.42 % | 26.726 M 307.69 % | 6.555 M -0.48 % | 6.587 M -76.04 % | 27.489 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres passifs | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 0.413 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 0.452 | 0.000 |
| Actifs totaux | 1.166 B 2.36 % | 1.139 B 5.44 % | 1.080 B 13.12 % | 955.002 M 8.29 % | 881.853 M -3.98 % | 918.390 M -0.59 % | 923.824 M 9.61 % | 842.851 M 8.47 % | 777.013 M 6.26 % | 731.223 M 0.54 % | 727.308 M 10.61 % | 657.563 M -2.60 % | 675.120 M 3.22 % | 654.066 M 10.39 % | 592.480 M 1.37 % | 584.490 M 9.40 % | 534.273 M -5.95 % | 568.055 M 5.94 % | 536.190 M 19.98 % | 446.890 M 20.54 % | 370.753 M 0.85 % | 367.629 M 4.88 % | 350.509 M 9.67 % | 319.590 M 2.49 % | 311.818 M -0.90 % | 314.636 M 4.43 % | 301.294 M 22.10 % | 246.754 M 1.70 % | 242.641 M 3.00 % | 235.574 M 26.47 % | 186.275 M 1.74 % | 183.090 M 1.83 % | 179.807 M 0.71 % | 178.541 M 1.53 % | 175.850 M 10.17 % | 159.618 M 1.95 % | 156.567 M 3.64 % | 151.061 M 5.40 % | 143.323 M -8.82 % | 157.193 M -5.40 % | 166.170 M 2.70 % | 161.795 M -9.86 % | 179.492 M -46.01 % | 332.429 M -2.91 % | 342.405 M 0.81 % | 339.650 M -3.40 % | 351.613 M -1.29 % | 356.209 M -2.46 % | 365.197 M -15.46 % | 431.967 M 1.48 % | 425.683 M 0.17 % | 424.969 M -1.82 % | 432.846 M -0.71 % | 435.946 M -3.26 % | 450.634 M -1.89 % | 459.314 M -8.47 % | 501.817 M 1.93 % | 492.332 M -2.29 % | 503.857 M -3.73 % | 523.360 M -2.55 % | 537.040 M 38.46 % | 387.858 M 22.84 % | 315.738 M -4.37 % | 330.166 M 127.22 % | 145.309 M 6.46 % | 136.492 M -11.37 % | 153.997 M -28.79 % | 216.244 M -6.55 % | 231.398 M 80.68 % | 128.070 M -4.17 % | 133.640 M -31.32 % | 194.583 M 650.39 % | 25.931 M 209.69 % | 8.373 M 0.08 % | 8.366 M -6.20 % | 8.919 M -4.65 % | 9.354 M 160.01 % | 3.597 M 12 957.76 % | 27.550 K -43.76 % | 48.988 K 2.70 % | 47.702 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Impôt sur le revenu différé | 23.225 M 26.91 % | 18.300 M -54.66 % | 40.364 M 2 115.38 % | -2.003 M -129.26 % | 6.844 M 713.58 % | 841.225 K 118.90 % | -4.451 M -156.68 % | 7.853 M 401.46 % | -2.605 M -438.31 % | 770.000 K -73.65 % | 2.922 M -40.62 % | 4.921 M -40.21 % | 8.231 M -14.88 % | 9.670 M -46.30 % | 18.007 M 45.42 % | 12.383 M -17.00 % | 14.919 M 24.79 % | 11.955 M 205.82 % | -11.298 M -219.86 % | 9.426 M 470.58 % | 1.652 M -81.98 % | 9.170 M 166.65 % | -13.758 M -388.25 % | 4.773 M 837.71 % | -647.000 K -826.97 % | 89.000 K -97.63 % | 3.752 M 472.96 % | -1.006 M -148.11 % | 2.091 M 102.81 % | 1.031 M 111.81 % | -8.732 M -733.21 % | 1.379 M -53.58 % | 2.971 M 139.21 % | 1.242 M -75.84 % | 5.141 M 104.09 % | 2.519 M 123.91 % | 1.125 M 26.69 % | 888.000 K -90.71 % | 9.562 M 836.10 % | -1.299 M -62.99 % | -797.000 K -124.25 % | 3.286 M 140.39 % | -8.136 M -301.94 % | 4.029 M 48.73 % | 2.709 M 602.60 % | -539.000 K -104.45 % | 12.100 M 1 128.04 % | -1.177 M 93.21 % | -17.341 M -1 277.36 % | -1.259 M 30.60 % | -1.814 M -421.06 % | 565.000 K 119.38 % | -2.915 M -524.31 % | 687.000 K 150.22 % | -1.368 M -65.82 % | -825.000 K 79.03 % | -3.935 M -458.05 % | 1.099 M | 0.000 | 0.000 100.00 % | -2.847 M -241.92 % | 2.006 M -54.38 % | 4.397 M 222.44 % | -3.591 M -815.48 % | -392.278 K 82.60 % | -2.255 M 43.02 % | -3.957 M -2 836.97 % | -134.733 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Rémunération à base d'actions | 0.000 -100.00 % | 73.000 K -45.52 % | 134.000 K | 0.000 | 0.000 -100.00 % | 52.000 K -48.51 % | 101.000 K 55.38 % | 65.000 K 66.67 % | 39.000 K -52.44 % | 82.000 K -42.66 % | 143.000 K 36.19 % | 105.000 K -5.41 % | 111.000 K -0.89 % | 112.000 K 38.27 % | 81.000 K 124.25 % | -334.000 K -166.80 % | 500.000 K 21.07 % | 413.000 K 150.30 % | 165.000 K -9.34 % | 182.000 K 37.88 % | 132.000 K 5.60 % | 125.000 K -8.76 % | 137.000 K 52.22 % | 90.000 K -18.18 % | 110.000 K -6.78 % | 118.000 K -63.24 % | 321.000 K 181.58 % | 114.000 K 200.00 % | 38.000 K 22.58 % | 31.000 K 150.00 % | -62.000 K | 0.000 -100.00 % | 5.000 K | 0.000 | 0.000 -100.00 % | 39.000 K -74.34 % | 152.000 K 289.74 % | 39.000 K -72.34 % | 141.000 K 65.88 % | 85.000 K 80.85 % | 47.000 K -27.69 % | 65.000 K -1.52 % | 66.000 K -38.32 % | 107.000 K -35.54 % | 166.000 K -20.95 % | 210.000 K 17.98 % | 178.000 K -42.95 % | 312.000 K -16.35 % | 373.000 K -29.49 % | 529.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation du fonds de roulement | 12.025 M 149.65 % | -24.218 M -72.98 % | -14.001 M -5.33 % | -13.292 M -215.96 % | 11.462 M 164.68 % | -17.722 M -694.32 % | 2.982 M 293.89 % | -1.538 M -138.07 % | 4.040 M 257.37 % | -2.567 M -109.56 % | 26.840 M 382.08 % | -9.515 M -18.48 % | -8.031 M -25.43 % | -6.403 M 46.07 % | -11.873 M -24.40 % | -9.544 M 6.16 % | -10.171 M -297.77 % | -2.557 M -29.14 % | -1.980 M 56.68 % | -4.571 M -73.93 % | -2.628 M -228.38 % | 2.047 M 150.38 % | -4.063 M 23.18 % | -5.289 M -136.01 % | -2.241 M -157.65 % | 3.887 M -40.97 % | 6.585 M 420.44 % | -2.055 M -344.35 % | 841.000 K 372.47 % | 178.000 K -98.59 % | 12.654 M 212.76 % | -11.222 M -156.21 % | -4.380 M -15.69 % | -3.786 M -140.38 % | -1.575 M -182.81 % | 1.902 M 776.50 % | 217.000 K 106.72 % | -3.229 M -342.05 % | 1.334 M -14.21 % | 1.555 M -78.59 % | 7.264 M 272.91 % | -4.201 M -232.90 % | 3.161 M -37.60 % | 5.066 M 353.30 % | -2.000 M 37.03 % | -3.176 M -393.80 % | 1.081 M 107.18 % | -15.055 M 3.92 % | -15.670 M -34.82 % | -11.623 M -27.78 % | -9.096 M 55.58 % | -20.475 M -609.20 % | 4.021 M 648.57 % | -733.000 K 87.08 % | -5.673 M 54.79 % | -12.549 M 12.70 % | -14.375 M -259.55 % | -3.998 M -156.46 % | 7.081 M 1 078.04 % | -724.000 K 91.26 % | -8.288 M -190.30 % | -2.855 M -225.48 % | 2.275 M 12.79 % | 2.017 M 86.09 % | 1.084 M 180.86 % | -1.341 M -268.98 % | 793.443 K 150.37 % | -1.575 M -356.68 % | 613.708 K 565.52 % | -131.832 K 96.18 % | -3.455 M -1 654.53 % | 222.244 K 204.79 % | -212.085 K 40.48 % | -356.355 K -222.47 % | 290.976 K 522.75 % | -68.829 K -151.95 % | 132.494 K 1 345.36 % | -10.639 K 26.85 % | -14.544 K -214.77 % | 12.672 K 282.66 % | -6.938 K -433.43 % | 2.081 K 7.85 % | 1.929 K 339.21 % | 439.255 19.11 % | 368.773 -3.29 % | 381.324 -74.14 % | 1.475 K 1 909.47 % | 73.385 -8.67 % | 80.350 17.94 % | 68.130 -84.73 % | 446.169 680.73 % | 57.147 -17.40 % | 69.183 10.34 % | 62.700 -85.68 % | 437.914 653.85 % | 58.091 -15.43 % | 68.692 8.26 % | 63.452 131.78 % | -199.681 -390.04 % | 68.845 |
| Comptes débiteurs | 9.842 M 223.83 % | -7.948 M -398.62 % | -1.594 M -38.74 % | -1.149 M 18.09 % | -1.403 M 54.93 % | -3.112 M 67.76 % | -9.652 M -807.14 % | 1.365 M -65.23 % | 3.926 M 179.62 % | -4.931 M -389.55 % | 1.703 M 130.13 % | -5.652 M -89.82 % | -2.978 M 17.76 % | -3.621 M -43.04 % | -2.531 M 77.89 % | -11.452 M -554.62 % | -1.749 M -255.87 % | 1.122 M 112.29 % | -9.132 M -192.60 % | -3.121 M -171.63 % | -1.149 M -135.03 % | 3.280 M 338.55 % | -1.375 M 60.11 % | -3.447 M 25.34 % | -4.617 M -869.96 % | -476.000 K 83.24 % | -2.840 M -44.60 % | -1.964 M 60.85 % | -5.017 M -260.16 % | -1.393 M -142.61 % | 3.269 M 154.01 % | -6.053 M -335.15 % | -1.391 M 26.01 % | -1.880 M -1 838.14 % | -97.000 K | 0.000 -100.00 % | 1.343 M 200.00 % | -1.343 M -9 692.86 % | 14.000 K -98.81 % | 1.180 M 211.11 % | -1.062 M -204.84 % | 1.013 M -80.95 % | 5.318 M 869.61 % | -691.000 K 72.95 % | -2.555 M -453.88 % | 722.000 K 155.67 % | -1.297 M 4.70 % | -1.361 M 33.45 % | -2.045 M 0.97 % | -2.065 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.979 M 373.55 % | -1.089 M 24.95 % | -1.451 M -2.76 % | -1.412 M -1 377.50 % | 110.528 K 104.97 % | -2.223 M -212.59 % | 1.975 M 3 621.42 % | 53.060 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventaire | -11.249 M -159.61 % | -4.333 M -136.53 % | 11.861 M 191.44 % | -12.971 M -98.96 % | -6.519 M -45.85 % | -4.470 M -205.27 % | 4.246 M 173.41 % | -5.784 M -2.40 % | -5.649 M -0.85 % | -5.601 M -178.63 % | 7.123 M -4.94 % | 7.493 M 589.33 % | 1.087 M 148.92 % | -2.222 M 58.30 % | -5.329 M -425.54 % | -1.014 M 3.89 % | -1.055 M 31.89 % | -1.549 M 82.61 % | -8.909 M -703.34 % | -1.109 M -116.53 % | 6.708 M 196.73 % | -6.935 M -315.27 % | -1.670 M -168.87 % | 2.425 M 377.36 % | 508.000 K 233.68 % | -380.000 K -151.70 % | 735.000 K 159.71 % | -1.231 M -138.75 % | 3.177 M 135.16 % | 1.351 M 125.17 % | 600.000 K 129.14 % | -2.059 M -167.64 % | 3.044 M 348.08 % | -1.227 M 37.17 % | -1.953 M -825.59 % | -211.000 K -106.75 % | 3.124 M 395.00 % | -1.059 M -162.81 % | 1.686 M -12.60 % | 1.929 M -8.79 % | 2.115 M 247.08 % | -1.438 M 10.68 % | -1.610 M -124.31 % | 6.622 M 318.40 % | -3.032 M -24.67 % | -2.432 M -9.40 % | -2.223 M 76.21 % | -9.343 M -19.75 % | -7.802 M -1 714.42 % | -430.000 K 97.16 % | -15.139 M 20.90 % | -19.138 M -539.64 % | -2.992 M -570.85 % | -446.000 K 91.61 % | -5.315 M 51.27 % | -10.908 M 21.37 % | -13.873 M -86 806.25 % | 16.000 K 100.85 % | -1.890 M -3.34 % | -1.829 M 66.40 % | -5.444 M -2 552.25 % | 222.000 K 16.47 % | 190.607 K -96.04 % | 4.811 M 15 544.05 % | -31.151 K -165.56 % | 47.517 K -64.69 % | 134.561 K 124.80 % | -542.663 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Comptes à payer | 0.000 | 0.000 -100.00 % | 1.186 M -84.01 % | 7.417 M -11.97 % | 8.426 M 183.34 % | -10.110 M -194.28 % | 10.723 M 66.80 % | 6.429 M 442.85 % | 1.184 M -81.32 % | 6.339 M -47.52 % | 12.081 M 243.01 % | -8.447 M -560.88 % | -1.278 M 45.74 % | -2.356 M 15.08 % | -2.774 M -320.44 % | 1.258 M 135.13 % | -3.582 M 33.39 % | -5.377 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 68.130 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autre fonds de roulement | 13.432 M 212.52 % | -11.937 M 51.89 % | -24.814 M -276.57 % | -6.589 M -160.13 % | 10.958 M 35 608.87 % | -30.861 K 98.68 % | -2.335 M 34.18 % | -3.548 M -177.49 % | 4.578 M 181.56 % | 1.626 M -72.60 % | 5.933 M 304.00 % | -2.908 M 40.18 % | -4.862 M -16.29 % | -4.181 M 36.11 % | -6.544 M 23.28 % | -8.530 M 6.43 % | -9.116 M -804.37 % | -1.008 M -114.55 % | 6.929 M 300.14 % | -3.462 M 62.92 % | -9.336 M -203.94 % | 8.982 M 475.34 % | -2.393 M 68.98 % | -7.714 M -180.61 % | -2.749 M -164.42 % | 4.267 M -27.06 % | 5.850 M 809.95 % | -824.000 K 64.73 % | -2.336 M -99.15 % | -1.173 M -109.73 % | 12.054 M 231.55 % | -9.163 M -23.42 % | -7.424 M -190.11 % | -2.559 M -776.98 % | 378.000 K -82.11 % | 2.113 M 172.69 % | -2.907 M -33.96 % | -2.170 M -516.48 % | -352.000 K 5.88 % | -374.000 K -107.26 % | 5.149 M 286.36 % | -2.763 M -157.91 % | 4.771 M 406.62 % | -1.556 M -250.78 % | 1.032 M 238.71 % | -744.000 K -122.52 % | 3.304 M 157.84 % | -5.712 M 27.40 % | -7.868 M 29.71 % | -11.193 M -285.22 % | 6.043 M 551.98 % | -1.337 M -119.06 % | 7.013 M 2 543.55 % | -287.000 K 19.83 % | -358.000 K 78.18 % | -1.641 M -226.89 % | -502.000 K 87.49 % | -4.014 M -166.99 % | 5.992 M 173.11 % | 2.194 M 257.50 % | -1.393 M 16.34 % | -1.665 M -184.34 % | 1.974 M 446.06 % | -570.474 K 33.62 % | -859.346 K 40.38 % | -1.441 M -318.76 % | 658.881 K 163.81 % | -1.033 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres éléments non monétaires | 21.185 M -82.39 % | 120.322 M 1 284.34 % | 8.692 M -88.24 % | 73.891 M 1.05 % | 73.120 M -1.38 % | 74.143 M 3 022.48 % | -2.537 M -133.36 % | 7.604 M 71.62 % | 4.431 M 107.04 % | 2.140 M 579.82 % | -446.000 K -111.23 % | 3.972 M 163.11 % | -6.294 M -297.06 % | 3.194 M -80.56 % | 16.431 M -51.58 % | 33.932 M 2 030.15 % | -1.758 M -111.49 % | 15.304 M 23 644.62 % | -65.000 K -103.23 % | 2.010 M -72.62 % | 7.342 M -27.90 % | 10.183 M 40.92 % | 7.226 M 6.33 % | 6.796 M -13.89 % | 7.892 M 23.10 % | 6.411 M 112.06 % | -53.144 M -1 872.06 % | 2.999 M -31.14 % | 4.355 M 164.52 % | -6.750 M 30.47 % | -9.708 M -216.95 % | 8.301 M 627.52 % | 1.141 M -82.59 % | 6.554 M 134.96 % | -18.747 M -2 531.52 % | 771.000 K 54.82 % | 498.000 K -89.61 % | 4.794 M 14.14 % | 4.200 M 99.81 % | 2.102 M -52.80 % | 4.453 M -44.40 % | 8.009 M -94.26 % | 139.456 M 1 248.70 % | 10.340 M 67.45 % | 6.175 M -65.97 % | 18.145 M 87.29 % | 9.688 M -69.46 % | 31.720 M -69.19 % | 102.940 M 309.55 % | 25.135 M -12.01 % | 28.566 M -6.55 % | 30.569 M 72.74 % | 17.697 M 5 214.41 % | 333.000 K -91.26 % | 3.810 M -93.24 % | 56.354 M 286.07 % | 14.597 M 30 957.45 % | 47.000 K -99.81 % | 24.715 M 130.14 % | 10.739 M 86.44 % | 5.760 M 51.06 % | 3.813 M 44.18 % | 2.645 M 129.56 % | 1.152 M 42.67 % | 807.448 K -88.71 % | 7.149 M 34.09 % | 5.331 M 107.06 % | 2.575 M -44.90 % | 4.673 M -6.56 % | 5.001 M -79.42 % | 24.298 M 252.82 % | 6.887 M 1 295.77 % | 493.403 K 118.37 % | 225.944 K -8.27 % | 246.308 K -86.15 % | 1.779 M 768 167.24 % | 231.556 23 156 124 909.78 % | 0.000 200.00 % | 0.000 -586 406 500.00 % | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 666.889 | 0.000 |
| Trésorerie nette provenant des activités d'exploitation | 79.865 M 93.72 % | 41.228 M -37.54 % | 66.003 M 1.10 % | 65.282 M 32.57 % | 49.245 M 303.80 % | 12.195 M -71.01 % | 42.068 M 55.88 % | 26.988 M -12.20 % | 30.738 M 22.79 % | 25.032 M -54.49 % | 54.998 M 3 142.81 % | 1.696 M -63.16 % | 4.604 M -86.87 % | 35.065 M -22.47 % | 45.228 M 106.94 % | 21.856 M -12.39 % | 24.946 M -36.30 % | 39.161 M -11.85 % | 44.425 M 40.63 % | 31.590 M 201.35 % | 10.483 M 171.51 % | 3.861 M -79.96 % | 19.267 M 89.58 % | 10.163 M 746.92 % | 1.200 M -79.25 % | 5.782 M 114.70 % | 2.693 M 202.92 % | 889.000 K -54.57 % | 1.957 M -65.90 % | 5.739 M 1 003.65 % | 520.000 K -82.96 % | 3.052 M -23.30 % | 3.979 M 492.79 % | -1.013 M -119.59 % | 5.172 M -13.29 % | 5.965 M 10 751.79 % | -56.000 K -102.26 % | 2.474 M -23.81 % | 3.247 M -55.40 % | 7.280 M -22.92 % | 9.445 M 655.00 % | 1.251 M 130.83 % | -4.058 M -119.97 % | 20.318 M 83.56 % | 11.069 M 98.83 % | 5.567 M -52.28 % | 11.666 M -16.70 % | 14.005 M -30.75 % | 20.224 M 996.75 % | 1.844 M -77.92 % | 8.353 M 243.84 % | -5.807 M -172.60 % | 7.999 M 388.36 % | -2.774 M -139.22 % | 7.073 M -15.15 % | 8.336 M 1 869.85 % | -471.000 K -113.63 % | 3.455 M -42.14 % | 5.971 M 190.33 % | -6.610 M 49.06 % | -12.977 M -458.98 % | 3.615 M 513.47 % | 589.272 K 109.20 % | -6.407 M -189.56 % | -2.213 M 53.65 % | -4.773 M 81.99 % | -26.503 M -723.87 % | -3.217 M -2 152.73 % | 156.711 K 107.17 % | -2.185 M 35.01 % | -3.362 M -273.47 % | 1.938 M 218.25 % | -1.639 M -117.88 % | -752.165 K -4 714.23 % | 16.301 K 103.99 % | -408.881 K -131.91 % | -176.307 K 31.60 % | -257.767 K -1 025.34 % | -22.906 K -8 322.69 % | -271.954 97.03 % | -9.171 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -666.889 | 0.000 |
| Investissements dans les immobilisations corporelles | -50.325 M 2.71 % | -51.725 M 22.59 % | -66.816 M -10.01 % | -60.735 M -157.13 % | -23.620 M 20.12 % | -29.570 M -291.04 % | -7.562 M 61.26 % | -19.520 M 49.73 % | -38.834 M -26.45 % | -30.711 M -3.28 % | -29.736 M 1.35 % | -30.144 M -23.28 % | -24.452 M -28.47 % | -19.033 M 2.21 % | -19.464 M -10.09 % | -17.680 M 13.60 % | -20.464 M 6.38 % | -21.859 M -68.02 % | -13.010 M 25.48 % | -17.459 M -61.66 % | -10.800 M -0.90 % | -10.704 M -70.72 % | -6.270 M -23.01 % | -5.097 M 14.15 % | -5.937 M 30.05 % | -8.487 M -0.32 % | -8.460 M 25.19 % | -11.309 M -72.76 % | -6.546 M -26.15 % | -5.189 M -272.77 % | -1.392 M 64.42 % | -3.912 M -208.27 % | -1.269 M 43.20 % | -2.234 M -63.66 % | -1.365 M -15.29 % | -1.184 M -17.00 % | -1.012 M -429.84 % | -191.000 K 85.88 % | -1.353 M 48.71 % | -2.638 M 27.61 % | -3.644 M 10.88 % | -4.089 M 11.55 % | -4.623 M 28.56 % | -6.471 M -38.39 % | -4.676 M -38.30 % | -3.381 M 45.87 % | -6.246 M 6.44 % | -6.676 M 55.22 % | -14.907 M 31.10 % | -21.636 M -68.14 % | -12.868 M -153.91 % | -5.068 M 1.99 % | -5.171 M 5.14 % | -5.451 M -14.49 % | -4.761 M 32.78 % | -7.083 M 34.90 % | -10.880 M 58.54 % | -26.244 M 10.98 % | -29.481 M -27.20 % | -23.176 M -106.16 % | -11.242 M -62.20 % | -6.931 M 10.49 % | -7.743 M -1 823.79 % | -402.480 K -2 980.60 % | -13.065 K 89.07 % | -119.585 K -100.69 % | 17.243 M 194.78 % | -18.192 M -127.12 % | -8.010 M -85.23 % | -4.324 M -10.41 % | -3.917 M -73.47 % | -2.258 M -82.84 % | -1.235 M -94.12 % | -636.148 K 38.37 % | -1.032 M -54.75 % | -667.049 K -95.70 % | -340.849 K -5.60 % | -322.777 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions nettes | -439.000 K 97.63 % | -18.538 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.167 M | 0.000 | 0.000 | 0.000 100.00 % | -390.000 K | 0.000 100.00 % | -461.257 K -197.16 % | 474.760 K -45.62 % | 873.006 K 2 839.10 % | -31.872 K -110.15 % | 313.934 K 117.91 % | 144.068 K | 0.000 | 0.000 -100.00 % | 9.000 K -95.24 % | 189.000 K 9 550.00 % | -2.000 K 33.33 % | -3.000 K -133.33 % | 9.000 K -96.25 % | 240.000 K | 0.000 -100.00 % | 277.000 K 13 950.00 % | -2.000 K -100.27 % | 744.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.394 M | 0.000 | 0.000 -100.00 % | 540.292 K 101.51 % | -35.830 M | 0.000 | 0.000 -100.00 % | 7.346 M 685.77 % | 934.932 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Achats d'investissements | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.295 M 198.98 % | -1.308 M 40.72 % | -2.207 M | 0.000 | 0.000 | 0.000 100.00 % | -52.199 M | 0.000 -100.00 % | 1.503 M 198.35 % | -1.528 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Ventes échéances des investissements | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.261 K 416.28 % | -398.840 81.44 % | -2.149 K -100.36 % | 600.045 K 19 432.31 % | 3.072 K 71.04 % | 1.796 K -99.18 % | 218.234 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.584 M -17.61 % | 5.564 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 530.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.491 M -224.70 % | -1.691 M -444.96 % | 490.192 K -98.87 % | 43.384 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités d'investissement | 0.000 | 0.000 -100.00 % | 4.173 M | 0.000 -100.00 % | 1.314 M 200.00 % | -1.314 M -159.58 % | 2.205 M 552 872.67 % | 398.840 -99.93 % | 534.966 K 1 188 913.33 % | -45.000 -100.00 % | 52.196 M 196.72 % | -53.965 M -266 605.98 % | 20.249 K -95.68 % | 469.000 K -46.77 % | 881.000 K 2 617.14 % | -35.000 K -111.15 % | 314.000 K 119.58 % | 143.000 K -79.97 % | 714.000 K | 0.000 -100.00 % | 9.000 K -95.24 % | 189.000 K 9 550.00 % | -2.000 K 33.33 % | -3.000 K -100.07 % | 4.593 M -20.86 % | 5.804 M 157.19 % | -10.148 M -3 763.54 % | 277.000 K 13 950.00 % | -2.000 K -100.01 % | 30.000 M 3 164.42 % | 919.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 112.000 K | 0.000 | 0.000 -100.00 % | 21.000 K -98.72 % | 1.638 M 647.95 % | 219.000 K -82.90 % | 1.281 M 1 407.06 % | 85.000 K -93.00 % | 1.215 M -60.87 % | 3.105 M 171.88 % | -4.320 M | 0.000 -100.00 % | 21.000 K -75.00 % | 84.000 K | 0.000 | 0.000 -100.00 % | 97.000 K | 0.000 -100.00 % | 300.000 K | 0.000 -100.00 % | 1.767 M | 0.000 -100.00 % | 5.555 M 4 276.69 % | -133.000 K 88.27 % | -1.134 M 98.06 % | -58.389 M -22 383.98 % | 262.021 K -91.24 % | 2.990 M | 0.000 | 0.000 100.00 % | -57.379 M | 0.000 100.00 % | -45.053 M -386.73 % | 15.713 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie nette utilisée pour les activités d'investissement | -50.764 M 27.75 % | -70.263 M -12.16 % | -62.643 M -3.14 % | -60.735 M -172.04 % | -22.325 M 27.70 % | -30.878 M -217.39 % | -9.729 M 50.16 % | -19.520 M 49.04 % | -38.301 M -27.20 % | -30.111 M 0.05 % | -30.126 M 64.18 % | -84.107 M -262.97 % | -23.172 M -15.33 % | -20.092 M -8.12 % | -18.583 M -4.90 % | -17.715 M 12.08 % | -20.150 M 7.21 % | -21.716 M -76.61 % | -12.296 M 29.57 % | -17.459 M -61.79 % | -10.791 M -2.62 % | -10.515 M -67.65 % | -6.272 M -22.98 % | -5.100 M -279.46 % | -1.344 M 49.91 % | -2.683 M 85.58 % | -18.608 M -68.67 % | -11.032 M -68.48 % | -6.548 M -125.62 % | 25.555 M 5 502.75 % | -473.000 K 87.91 % | -3.912 M -208.27 % | -1.269 M 43.20 % | -2.234 M -63.66 % | -1.365 M -15.29 % | -1.184 M -17.00 % | -1.012 M -429.84 % | -191.000 K 84.61 % | -1.241 M 52.96 % | -2.638 M 27.61 % | -3.644 M 10.42 % | -4.068 M -36.28 % | -2.985 M 52.26 % | -6.252 M -84.15 % | -3.395 M -3.00 % | -3.296 M 34.49 % | -5.031 M -40.88 % | -3.571 M 81.43 % | -19.227 M 11.13 % | -21.636 M -68.41 % | -12.847 M -157.76 % | -4.984 M 3.62 % | -5.171 M 5.14 % | -5.451 M -16.87 % | -4.664 M 28.83 % | -6.553 M 38.06 % | -10.580 M 59.69 % | -26.244 M 5.30 % | -27.714 M -27.23 % | -21.782 M -283.01 % | -5.687 M 19.49 % | -7.064 M 15.26 % | -8.337 M 91.19 % | -94.621 M -38 107.31 % | 248.956 K -91.33 % | 2.870 M -84.97 % | 19.098 M 200.79 % | -18.948 M 70.80 % | -64.899 M -266.15 % | 39.060 M 179.76 % | -48.970 M -463.95 % | 13.455 M 1 189.57 % | -1.235 M -94.12 % | -636.148 K 38.37 % | -1.032 M -54.75 % | -667.049 K -95.70 % | -340.849 K -5.60 % | -322.777 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Remboursement de dette | -14.269 M 9.08 % | -15.694 M -114.54 % | 107.937 M 3 737.08 % | 2.813 M -45.98 % | 5.207 M 262.77 % | -3.199 M -114.15 % | 22.607 M -65.41 % | 65.356 M 156.45 % | 25.485 M 287.86 % | -13.566 M -1 720.86 % | 836.962 K 135.08 % | -2.386 M -103.62 % | 65.876 M 591.32 % | 9.529 M 476.64 % | -2.530 M -103.86 % | 65.539 M 54 866.70 % | 119.234 K -99.31 % | 17.282 M 4 496.28 % | 376.000 K 106.25 % | -6.013 M -207.10 % | -1.958 M -146.32 % | 4.227 M 12.42 % | 3.760 M -16.13 % | 4.483 M 251.00 % | -2.969 M -150.17 % | 5.917 M 294.96 % | -3.035 M -199.48 % | 3.051 M -71.27 % | 10.620 M 209.96 % | -9.658 M -2 087.24 % | 486.000 K 122.67 % | -2.144 M -199.44 % | 2.156 M -56.44 % | 4.949 M 555.88 % | -1.086 M 66.18 % | -3.210 M -30.04 % | -2.468 M -144.87 % | 5.500 M 259.88 % | -3.440 M 26.16 % | -4.659 M 31.43 % | -6.795 M -170.39 % | -2.513 M -143.24 % | 5.812 M 163.19 % | -9.198 M 11.96 % | -10.447 M -186.38 % | -3.648 M 63.48 % | -9.988 M -1 417.93 % | -658.000 K -594.74 % | 133.000 K -99.46 % | 24.442 M 9 560.87 % | 253.000 K -94.75 % | 4.820 M 11.91 % | 4.307 M | 0.000 | 0.000 100.00 % | -752.000 K -103.84 % | 19.573 M 4 169.23 % | -481.000 K | 0.000 | 0.000 -100.00 % | 221.000 K 200.00 % | -221.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions ordinaires émises | 0.000 | 0.000 | 0.000 -100.00 % | 65.272 K -34.25 % | 99.271 K | 0.000 -100.00 % | 233.199 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -896.229 -109.57 % | 9.369 K 138.24 % | -24.499 K -101.55 % | 1.578 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.149 M 10.55 % | 1.944 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.928 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.000 K -99.99 % | 66.470 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 46.544 M 52 559.86 % | 88.386 K -61.61 % | 230.212 K -70.46 % | 779.194 K -89.05 % | 7.117 M -91.47 % | 83.403 M 2 932.94 % | 2.750 M 1 350.19 % | 189.623 K 170.04 % | -270.730 K -267.73 % | -73.622 K -101.28 % | 5.759 M 69.27 % | 3.402 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Actions ordinaires rachetées | 0.000 100.00 % | -1.200 M 68.71 % | -3.835 M 37.06 % | -6.093 M -77.50 % | -3.433 M | 0.000 100.00 % | -233.199 K | 0.000 | 0.000 | 0.000 -100.00 % | 144.000 K 103.52 % | -4.091 M 24.07 % | -5.388 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -392.241 91.63 % | -4.686 K | 0.000 | 0.000 | 0.000 100.00 % | -88.748 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividendes versés | -29.811 M -62.61 % | -18.333 M -5.64 % | -17.354 M -1 275 929.41 % | -1.360 K 99.99 % | -25.154 M | 0.000 100.00 % | -18.411 M -274 077.67 % | -6.715 K 99.93 % | -10.272 M | 0.000 100.00 % | -9.804 M -11 740.98 % | -82.797 K 99.19 % | -10.188 M | 0.000 100.00 % | -25.408 M -6 951.47 % | -360.322 K 99.41 % | -60.641 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.044 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Autres activités de financement | -11.668 M -22.86 % | -9.497 M -12.06 % | -8.475 M -711.53 % | -1.044 M 92.75 % | -14.414 M -829.99 % | 1.974 M -90.35 % | 20.454 M 534.64 % | -4.706 M -164.98 % | -1.776 M 71.62 % | -6.259 M 41.36 % | -10.673 M -64.73 % | -6.479 M -7.75 % | -6.013 M -25.43 % | -4.794 M -716.55 % | -587.104 K 49.52 % | -1.163 M 11.16 % | -1.309 M -1 492.71 % | 94.000 K 114.94 % | -629.138 K -101.23 % | 51.232 M 6 266.99 % | -830.746 K 47.09 % | -1.570 M -49.81 % | -1.048 M -23.29 % | -850.000 K -26.07 % | -674.228 K 0.56 % | -678.000 K -146.55 % | -275.000 K 65.67 % | -801.000 K 3.96 % | -834.000 K 16.18 % | -995.000 K -228.72 % | 773.000 K 132.53 % | -2.376 M -563.75 % | -358.000 K 67.31 % | -1.095 M -773.20 % | -125.401 K 77.90 % | -567.499 K -156.81 % | 999.000 K 122.26 % | -4.487 M -864.95 % | -465.000 K -18.93 % | -391.000 K 0.26 % | -392.000 K 72.68 % | -1.435 M -441.67 % | 420.000 K 281.82 % | -231.000 K 87.84 % | -1.900 M 63.89 % | -5.261 M -88.57 % | -2.790 M -297.59 % | 1.412 M 125.86 % | -5.460 M -1 012.02 % | -491.000 K 60.15 % | -1.232 M -379.38 % | -257.000 K -15.77 % | -222.000 K -155.17 % | -87.000 K 62.66 % | -233.000 K -121.47 % | 1.085 M 307.85 % | -522.000 K 83.01 % | -3.073 M -821.36 % | 426.000 K -53.80 % | 922.000 K 3.25 % | 893.000 K -63.45 % | 2.443 M 334.83 % | -1.040 M -100.95 % | 109.534 M | 0.000 | 0.000 100.00 % | -53.673 M -2 282.46 % | -2.253 M -104.03 % | 55.926 M | 0.000 | 0.000 100.00 % | -9.793 M -200.00 % | 9.793 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 61.720 -97.89 % | 2.921 K -94.63 % | 54.424 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie nette utilisée provenant des activités de financement | -55.748 M -24.65 % | -44.724 M -157.14 % | 78.273 M 1 937.15 % | -4.261 M 88.75 % | -37.879 M -2 993.43 % | -1.225 M -104.90 % | 25.002 M -58.78 % | 60.650 M 341.80 % | 13.728 M 169.25 % | -19.825 M -1.69 % | -19.496 M -49.52 % | -13.039 M -126.25 % | 49.675 M 949.10 % | 4.735 M 116.60 % | -28.526 M -144.31 % | 64.376 M 204.08 % | -61.855 M -455.98 % | 17.376 M 2 853.72 % | -631.000 K -101.40 % | 45.219 M 1 661.43 % | -2.896 M -648.32 % | -387.000 K -114.27 % | 2.712 M -25.35 % | 3.633 M 198.48 % | -3.689 M -170.41 % | 5.239 M 258.28 % | -3.310 M -247.11 % | 2.250 M -77.01 % | 9.786 M 191.86 % | -10.653 M -946.15 % | 1.259 M 128.08 % | -4.484 M -349.39 % | 1.798 M -53.35 % | 3.854 M 310.87 % | 938.000 K 151.17 % | -1.833 M -24.78 % | -1.469 M -245.01 % | 1.013 M 125.94 % | -3.905 M 22.67 % | -5.050 M -123.55 % | -2.259 M 42.78 % | -3.948 M -163.35 % | 6.232 M 166.09 % | -9.429 M 23.63 % | -12.347 M -38.59 % | -8.909 M 30.28 % | -12.778 M -443.51 % | -2.351 M -133.47 % | -1.007 M -104.20 % | 23.951 M 2 546.48 % | -979.000 K -121.46 % | 4.563 M 11.70 % | 4.085 M 4 795.40 % | -87.000 K 62.66 % | -233.000 K -169.97 % | 333.000 K -98.25 % | 19.051 M 636.04 % | -3.554 M -934.27 % | 426.000 K -57.74 % | 1.008 M -37.82 % | 1.621 M -97.64 % | 68.692 M 6 703.02 % | -1.040 M -100.93 % | 111.403 M | 0.000 | 0.000 100.00 % | -7.129 M -229.38 % | -2.164 M -103.85 % | 56.156 M 7 106.98 % | 779.194 K -89.05 % | 7.117 M -90.33 % | 73.615 M 486.94 % | 12.542 M 6 681.84 % | 184.937 K 168.31 % | -270.730 K -267.73 % | -73.622 K -101.28 % | 5.759 M 69.27 % | 3.402 M 5 512 606.35 % | 61.720 -97.89 % | 2.921 K -94.63 % | 54.424 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Effet des changements du Forex sur les liquidités | -3.480 M -312.84 % | 1.635 M 122.03 % | -7.423 M -299.06 % | 3.729 M 133.26 % | -11.210 M -246.84 % | -3.232 M -434.92 % | 965.000 K 132.94 % | -2.930 M -674.51 % | 510.000 K 26.55 % | 403.000 K -74.95 % | 1.609 M 202.35 % | -1.572 M 77.54 % | -6.998 M -155.40 % | 12.631 M 955.18 % | -1.477 M -11.05 % | -1.330 M -133.71 % | 3.946 M 316.22 % | -1.825 M -424.73 % | 562.000 K 2 654.55 % | -22.000 K 78.85 % | -104.000 K 95.12 % | -2.131 M -630.10 % | 402.000 K 160.82 % | -661.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -42.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 551.000 K 180.79 % | -682.000 K -360.81 % | -148.000 K -163.79 % | 232.000 K 452.38 % | 42.000 K 119.27 % | -218.000 K -164.88 % | 336.000 K 268.84 % | -199.000 K 32.77 % | -296.000 K 70.89 % | -1.017 M -146.74 % | 2.176 M 361.22 % | -833.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.553 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Variation nette de la trésorerie | -30.128 M 58.23 % | -72.123 M -197.19 % | 74.210 M 1 747.86 % | 4.016 M 117.29 % | -23.223 M -10.99 % | -20.923 M -135.88 % | 58.306 M -15.39 % | 68.915 M 170.82 % | -97.304 M -297.14 % | -24.501 M -450.77 % | 6.985 M 107.20 % | -97.022 M -502.43 % | 24.109 M -25.45 % | 32.339 M 1 063.04 % | -3.358 M -105.00 % | 67.187 M 226.50 % | -53.113 M -260.97 % | 32.996 M 2.92 % | 32.060 M -45.96 % | 59.328 M 1 893.47 % | -3.308 M 63.93 % | -9.172 M 31.86 % | -13.460 M -254.78 % | 8.696 M 326.87 % | -3.833 M -145.97 % | 8.338 M 143.37 % | -19.225 M -143.57 % | -7.893 M -251.93 % | 5.195 M -74.83 % | 20.641 M 1 481.69 % | 1.305 M 124.42 % | -5.344 M -218.54 % | 4.508 M 642.67 % | 607.000 K -87.21 % | 4.745 M 60.96 % | 2.948 M 216.20 % | -2.537 M -176.97 % | 3.296 M 269.98 % | -1.939 M -375.25 % | -408.000 K -111.52 % | 3.542 M 152.36 % | -6.765 M -693.08 % | -853.000 K -118.40 % | 4.637 M 199.23 % | -4.673 M 29.60 % | -6.638 M -18.71 % | -5.592 M -175.56 % | 7.401 M 4 784.18 % | -158.000 K -103.60 % | 4.391 M 180.85 % | -5.431 M 15.75 % | -6.446 M -188.92 % | 7.249 M 185.17 % | -8.511 M -552.71 % | 1.880 M 71.06 % | 1.099 M -89.20 % | 10.176 M 137.44 % | -27.176 M -27.49 % | -21.317 M 22.16 % | -27.384 M -60.68 % | -17.043 M -126.12 % | 65.243 M 1 059.50 % | -6.800 M -150.99 % | 13.335 M 1 564.71 % | 801.066 K 142.09 % | -1.903 M 90.89 % | -20.897 M 20.51 % | -26.289 M -227.89 % | -8.018 M -121.29 % | 37.654 M 183.28 % | -45.215 M -154.60 % | 82.819 M 716.23 % | 10.146 M 943.17 % | -1.203 M 6.55 % | -1.288 M -12.02 % | -1.150 M -121.93 % | 5.243 M 85.81 % | 2.822 M 12 452.80 % | -22.844 K -962.69 % | 2.648 K -94.15 % | 45.252 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -666.889 | 0.000 |
| Trésorerie au début de la période | 198.066 M -26.69 % | 270.189 M 37.87 % | 195.979 M 2.09 % | 191.963 M -10.78 % | 215.158 M -8.86 % | 236.081 M 31.90 % | 178.989 M 62.61 % | 110.074 M 6.38 % | 103.469 M -19.10 % | 127.901 M 5.78 % | 120.916 M -44.52 % | 217.938 M 12.44 % | 193.829 M 20.03 % | 161.490 M -2.04 % | 164.848 M 68.80 % | 97.661 M -35.23 % | 150.774 M 28.02 % | 117.778 M 37.40 % | 85.718 M 224.81 % | 26.390 M -11.14 % | 29.698 M -23.60 % | 38.870 M 63.95 % | 23.708 M 57.93 % | 15.012 M -20.34 % | 18.845 M 79.36 % | 10.507 M -64.66 % | 29.732 M -20.98 % | 37.625 M 16.02 % | 32.430 M 175.09 % | 11.789 M 12.45 % | 10.484 M -33.76 % | 15.828 M 39.82 % | 11.320 M 5.67 % | 10.713 M 79.51 % | 5.968 M 97.62 % | 3.020 M -45.65 % | 5.557 M 145.78 % | 2.261 M -46.17 % | 4.200 M -8.85 % | 4.608 M 332.27 % | 1.066 M -86.39 % | 7.831 M -9.82 % | 8.684 M 114.58 % | 4.047 M -53.59 % | 8.720 M -43.23 % | 15.359 M -26.69 % | 20.951 M 54.62 % | 13.550 M -1.15 % | 13.708 M 47.13 % | 9.317 M -36.83 % | 14.748 M -30.41 % | 21.194 M 51.98 % | 13.945 M -37.90 % | 22.456 M 9.14 % | 20.576 M 5.64 % | 19.477 M 109.41 % | 9.301 M -74.50 % | 36.477 M -36.88 % | 57.794 M -32.15 % | 85.178 M -16.67 % | 102.221 M 176.44 % | 36.978 M -15.53 % | 43.778 M 43.81 % | 30.442 M 2.70 % | 29.641 M -6.03 % | 31.544 M -41.18 % | 53.626 M -32.90 % | 79.915 M -9.12 % | 87.932 M 74.89 % | 50.278 M -48.42 % | 97.473 M 565.14 % | 14.655 M 225.07 % | 4.508 M -21.07 % | 5.711 M -17.71 % | 6.940 M -14.21 % | 8.090 M 184.18 % | 2.847 M 11 304.22 % | 24.963 K -47.89 % | 47.901 K 5.85 % | 45.253 K 4 525 298 467 924.66 % | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Trésorerie à la fin de la période | 167.938 M -15.21 % | 198.066 M -26.69 % | 270.189 M 37.87 % | 195.979 M 2.11 % | 191.935 M -10.79 % | 215.158 M -9.33 % | 237.295 M 32.58 % | 178.989 M 2 803.31 % | 6.165 M -94.04 % | 103.400 M -19.16 % | 127.901 M 5.78 % | 120.916 M -44.52 % | 217.938 M 12.44 % | 193.829 M 20.03 % | 161.490 M -2.04 % | 164.848 M 68.80 % | 97.661 M -35.23 % | 150.774 M 28.02 % | 117.778 M 37.40 % | 85.718 M 224.81 % | 26.390 M -11.14 % | 29.698 M 189.79 % | 10.248 M -56.77 % | 23.708 M 57.93 % | 15.012 M -20.34 % | 18.845 M 79.36 % | 10.507 M -64.66 % | 29.732 M -20.98 % | 37.625 M 16.02 % | 32.430 M 175.09 % | 11.789 M 12.45 % | 10.484 M -33.76 % | 15.828 M 39.82 % | 11.320 M 5.67 % | 10.713 M 79.51 % | 5.968 M 97.62 % | 3.020 M -45.65 % | 5.557 M 145.78 % | 2.261 M -46.17 % | 4.200 M -8.85 % | 4.608 M 332.27 % | 1.066 M -86.39 % | 7.831 M -9.82 % | 8.684 M 114.58 % | 4.047 M -53.59 % | 8.721 M -43.22 % | 15.359 M -26.69 % | 20.951 M 54.62 % | 13.550 M -1.15 % | 13.708 M 47.13 % | 9.317 M -36.83 % | 14.748 M -30.41 % | 21.194 M 51.98 % | 13.945 M -37.90 % | 22.456 M 9.14 % | 20.576 M 5.64 % | 19.477 M 109.41 % | 9.301 M -74.50 % | 36.477 M -36.88 % | 57.794 M -32.15 % | 85.178 M -16.67 % | 102.221 M 176.44 % | 36.978 M -15.53 % | 43.778 M 43.81 % | 30.442 M 2.70 % | 29.641 M -9.43 % | 32.729 M -38.97 % | 53.626 M -32.90 % | 79.915 M -9.12 % | 87.932 M 68.26 % | 52.258 M -46.39 % | 97.473 M 565.14 % | 14.655 M 225.07 % | 4.508 M -20.25 % | 5.653 M -18.55 % | 6.940 M -14.21 % | 8.090 M 184.18 % | 2.847 M 11 261.44 % | 25.057 K -47.69 % | 47.901 K 5.85 % | 45.253 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -666.889 | 0.000 |
| Trésorerie d'exploitation | 79.865 M 93.72 % | 41.228 M -37.54 % | 66.003 M -14.02 % | 76.769 M 55.89 % | 49.245 M 303.80 % | 12.195 M -71.01 % | 42.068 M 55.88 % | 26.988 M -12.20 % | 30.738 M 22.79 % | 25.032 M -54.49 % | 54.998 M 3 142.81 % | 1.696 M -63.16 % | 4.604 M -86.87 % | 35.065 M -22.47 % | 45.228 M 106.94 % | 21.856 M -12.39 % | 24.946 M -36.30 % | 39.161 M -11.85 % | 44.425 M 40.63 % | 31.590 M 201.35 % | 10.483 M 171.51 % | 3.861 M -79.96 % | 19.267 M 89.58 % | 10.163 M 746.92 % | 1.200 M -79.25 % | 5.782 M 114.70 % | 2.693 M 202.92 % | 889.000 K -54.57 % | 1.957 M -65.90 % | 5.739 M 1 003.65 % | 520.000 K -82.96 % | 3.052 M -23.30 % | 3.979 M 492.79 % | -1.013 M -119.59 % | 5.172 M -13.29 % | 5.965 M 10 751.79 % | -56.000 K -102.26 % | 2.474 M -23.81 % | 3.247 M -55.40 % | 7.280 M -22.92 % | 9.445 M 655.00 % | 1.251 M 130.83 % | -4.058 M -119.97 % | 20.318 M 83.56 % | 11.069 M 98.83 % | 5.567 M -52.28 % | 11.666 M -16.70 % | 14.005 M -30.75 % | 20.224 M 996.75 % | 1.844 M -77.92 % | 8.353 M 243.84 % | -5.807 M -172.60 % | 7.999 M 388.36 % | -2.774 M -139.22 % | 7.073 M -15.15 % | 8.336 M 1 869.85 % | -471.000 K -113.63 % | 3.455 M -42.14 % | 5.971 M 190.33 % | -6.610 M 49.06 % | -12.977 M -458.98 % | 3.615 M 513.47 % | 589.272 K 109.20 % | -6.407 M -189.56 % | -2.213 M 53.65 % | -4.773 M 81.99 % | -26.503 M -723.87 % | -3.217 M -2 152.73 % | 156.711 K 107.17 % | -2.185 M 35.01 % | -3.362 M -273.47 % | 1.938 M 218.25 % | -1.639 M -117.88 % | -752.165 K -4 714.23 % | 16.301 K 103.99 % | -408.881 K -131.91 % | -176.307 K 31.60 % | -257.767 K -1 025.34 % | -22.906 K -8 322.69 % | -271.954 97.03 % | -9.171 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -666.889 | 0.000 |
| Dépenses en capital | -50.325 M 2.71 % | -51.725 M 22.59 % | -66.816 M -10.47 % | -60.483 M -156.07 % | -23.620 M 20.12 % | -29.570 M -291.04 % | -7.562 M 61.26 % | -19.520 M 49.73 % | -38.834 M -26.45 % | -30.711 M -3.28 % | -29.736 M 1.35 % | -30.144 M -23.28 % | -24.452 M -28.47 % | -19.033 M 2.21 % | -19.464 M -10.09 % | -17.680 M 13.60 % | -20.464 M 6.38 % | -21.859 M -68.02 % | -13.010 M 25.48 % | -17.459 M -61.66 % | -10.800 M -0.90 % | -10.704 M -70.72 % | -6.270 M -23.01 % | -5.097 M 14.15 % | -5.937 M 30.05 % | -8.487 M -0.32 % | -8.460 M 25.19 % | -11.309 M -72.76 % | -6.546 M -26.15 % | -5.189 M -272.77 % | -1.392 M 64.42 % | -3.912 M -208.27 % | -1.269 M 43.20 % | -2.234 M -63.66 % | -1.365 M -15.29 % | -1.184 M -17.00 % | -1.012 M -429.84 % | -191.000 K 85.88 % | -1.353 M 48.71 % | -2.638 M 27.61 % | -3.644 M 10.88 % | -4.089 M 11.55 % | -4.623 M 28.56 % | -6.471 M -38.39 % | -4.676 M -38.30 % | -3.381 M 45.87 % | -6.246 M 6.44 % | -6.676 M 55.22 % | -14.907 M 31.10 % | -21.636 M -68.14 % | -12.868 M -153.91 % | -5.068 M 1.99 % | -5.171 M 5.14 % | -5.451 M -14.49 % | -4.761 M 32.78 % | -7.083 M 34.90 % | -10.880 M 58.54 % | -26.244 M 10.98 % | -29.481 M -27.20 % | -23.176 M -106.16 % | -11.242 M -62.20 % | -6.931 M 10.49 % | -7.743 M -1 823.79 % | -402.480 K -2 980.60 % | -13.065 K 89.07 % | -119.585 K -100.69 % | 17.243 M 194.78 % | -18.192 M -127.12 % | -8.010 M -85.23 % | -4.324 M -10.41 % | -3.917 M -73.47 % | -2.258 M -82.84 % | -1.235 M -94.12 % | -636.148 K 38.37 % | -1.032 M -54.75 % | -667.049 K -95.70 % | -340.849 K -5.60 % | -322.777 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash-flow disponible | 29.540 M 381.41 % | -10.497 M -1 191.14 % | -813.000 K -104.99 % | 16.286 M -36.44 % | 25.625 M 247.48 % | -17.375 M -150.35 % | 34.506 M 362.05 % | 7.468 M 192.25 % | -8.096 M -42.56 % | -5.679 M -122.48 % | 25.262 M 188.80 % | -28.448 M -43.33 % | -19.848 M -223.80 % | 16.032 M -37.77 % | 25.764 M 516.95 % | 4.176 M -6.83 % | 4.482 M -74.10 % | 17.302 M -44.92 % | 31.415 M 122.31 % | 14.131 M 4 557.73 % | -317.000 K 95.37 % | -6.843 M -152.65 % | 12.997 M 156.55 % | 5.066 M 206.95 % | -4.737 M -75.12 % | -2.705 M 53.10 % | -5.767 M 44.65 % | -10.420 M -127.06 % | -4.589 M -934.36 % | 550.000 K 163.07 % | -872.000 K -1.40 % | -860.000 K -131.73 % | 2.710 M 183.46 % | -3.247 M -185.29 % | 3.807 M -20.37 % | 4.781 M 547.66 % | -1.068 M -146.78 % | 2.283 M 20.54 % | 1.894 M -59.20 % | 4.642 M -19.98 % | 5.801 M 304.40 % | -2.838 M 67.31 % | -8.681 M -162.69 % | 13.847 M 116.60 % | 6.393 M 192.45 % | 2.186 M -59.67 % | 5.420 M -26.05 % | 7.329 M 37.84 % | 5.317 M 126.86 % | -19.792 M -338.36 % | -4.515 M 58.48 % | -10.875 M -484.55 % | 2.828 M 134.38 % | -8.225 M -455.75 % | 2.312 M 84.52 % | 1.253 M 111.04 % | -11.351 M 50.19 % | -22.789 M 3.07 % | -23.510 M 21.07 % | -29.786 M -22.99 % | -24.219 M -630.37 % | -3.316 M 53.65 % | -7.154 M -5.06 % | -6.809 M -205.94 % | -2.226 M 54.51 % | -4.893 M 47.16 % | -9.260 M 56.75 % | -21.409 M -172.61 % | -7.853 M -20.65 % | -6.509 M 10.57 % | -7.278 M -2 174.73 % | -319.970 K 88.87 % | -2.874 M -107.00 % | -1.388 M -36.65 % | -1.016 M 5.58 % | -1.076 M -108.05 % | -517.157 K 10.92 % | -580.544 K -2 434.48 % | -22.906 K -8 322.69 % | -271.954 97.03 % | -9.171 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -666.889 | 0.000 |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 | 2012 | 2012 | 2012 | 2011 | 2011 | 2011 | 2011 | 2010 | 2010 | 2010 | 2010 | 2009 | 2009 | 2009 | 2009 | 2008 | 2008 | 2008 | 2008 | 2007 | 2007 | 2007 | 2007 | 2006 | 2006 | 2006 | 2006 | 2005 | 2005 | 2005 | 2005 | 2004 | 2004 | 2004 | 2004 | 2003 | 2003 | 2003 | 2003 | 2002 | 2002 | 2002 | 2002 | 2001 | 2001 | 2001 | 2001 | 2000 | 2000 |